[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -27.97%
YoY- -12.64%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 651,500 867,944 549,240 631,048 700,600 508,000 395,904 8.65%
PBT 92,908 181,824 96,276 114,420 140,624 83,572 62,392 6.85%
Tax -21,972 -44,156 -24,508 -27,556 -34,408 -21,320 -15,500 5.98%
NP 70,936 137,668 71,768 86,864 106,216 62,252 46,892 7.13%
-
NP to SH 59,116 113,444 56,512 69,560 79,624 53,432 35,408 8.91%
-
Tax Rate 23.65% 24.29% 25.46% 24.08% 24.47% 25.51% 24.84% -
Total Cost 580,564 730,276 477,472 544,184 594,384 445,748 349,012 8.84%
-
Net Worth 591,159 571,545 530,571 525,386 467,119 435,123 398,793 6.77%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 124,454 - - - - - - -
Div Payout % 210.53% - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 591,159 571,545 530,571 525,386 467,119 435,123 398,793 6.77%
NOSH 311,136 308,943 308,471 307,243 305,306 304,282 302,116 0.49%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 10.89% 15.86% 13.07% 13.77% 15.16% 12.25% 11.84% -
ROE 10.00% 19.85% 10.65% 13.24% 17.05% 12.28% 8.88% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 209.39 280.94 178.05 205.39 229.47 166.95 131.04 8.12%
EPS 19.00 36.72 18.32 22.64 26.08 17.56 11.72 8.38%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.85 1.72 1.71 1.53 1.43 1.32 6.25%
Adjusted Per Share Value based on latest NOSH - 307,243
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 66.63 88.77 56.17 64.54 71.66 51.96 40.49 8.65%
EPS 6.05 11.60 5.78 7.11 8.14 5.46 3.62 8.93%
DPS 12.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6046 0.5846 0.5427 0.5373 0.4778 0.445 0.4079 6.77%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.80 2.82 2.25 2.61 2.21 2.06 1.94 -
P/RPS 1.34 1.00 1.26 1.27 0.96 1.23 1.48 -1.64%
P/EPS 14.74 7.68 12.28 11.53 8.47 11.73 16.55 -1.91%
EY 6.79 13.02 8.14 8.67 11.80 8.52 6.04 1.96%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.52 1.31 1.53 1.44 1.44 1.47 0.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 -
Price 2.77 2.90 2.37 2.50 2.14 1.92 1.98 -
P/RPS 1.32 1.03 1.33 1.22 0.93 1.15 1.51 -2.21%
P/EPS 14.58 7.90 12.94 11.04 8.21 10.93 16.89 -2.42%
EY 6.86 12.66 7.73 9.06 12.19 9.15 5.92 2.48%
DY 14.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.57 1.38 1.46 1.40 1.34 1.50 -0.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment