[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 4.76%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 710,816 651,500 867,944 549,240 631,048 700,600 508,000 5.75%
PBT 73,644 92,908 181,824 96,276 114,420 140,624 83,572 -2.08%
Tax -17,336 -21,972 -44,156 -24,508 -27,556 -34,408 -21,320 -3.38%
NP 56,308 70,936 137,668 71,768 86,864 106,216 62,252 -1.65%
-
NP to SH 49,640 59,116 113,444 56,512 69,560 79,624 53,432 -1.21%
-
Tax Rate 23.54% 23.65% 24.29% 25.46% 24.08% 24.47% 25.51% -
Total Cost 654,508 580,564 730,276 477,472 544,184 594,384 445,748 6.60%
-
Net Worth 590,952 591,159 571,545 530,571 525,386 467,119 435,123 5.22%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - 124,454 - - - - - -
Div Payout % - 210.53% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 590,952 591,159 571,545 530,571 525,386 467,119 435,123 5.22%
NOSH 311,027 311,136 308,943 308,471 307,243 305,306 304,282 0.36%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.92% 10.89% 15.86% 13.07% 13.77% 15.16% 12.25% -
ROE 8.40% 10.00% 19.85% 10.65% 13.24% 17.05% 12.28% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 228.54 209.39 280.94 178.05 205.39 229.47 166.95 5.36%
EPS 15.96 19.00 36.72 18.32 22.64 26.08 17.56 -1.57%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.85 1.72 1.71 1.53 1.43 4.84%
Adjusted Per Share Value based on latest NOSH - 308,471
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 72.70 66.63 88.77 56.17 64.54 71.66 51.96 5.75%
EPS 5.08 6.05 11.60 5.78 7.11 8.14 5.46 -1.19%
DPS 0.00 12.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6044 0.6046 0.5846 0.5427 0.5373 0.4778 0.445 5.23%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 3.39 2.80 2.82 2.25 2.61 2.21 2.06 -
P/RPS 1.48 1.34 1.00 1.26 1.27 0.96 1.23 3.12%
P/EPS 21.24 14.74 7.68 12.28 11.53 8.47 11.73 10.39%
EY 4.71 6.79 13.02 8.14 8.67 11.80 8.52 -9.39%
DY 0.00 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.47 1.52 1.31 1.53 1.44 1.44 3.59%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 -
Price 3.35 2.77 2.90 2.37 2.50 2.14 1.92 -
P/RPS 1.47 1.32 1.03 1.33 1.22 0.93 1.15 4.17%
P/EPS 20.99 14.58 7.90 12.94 11.04 8.21 10.93 11.47%
EY 4.76 6.86 12.66 7.73 9.06 12.19 9.15 -10.31%
DY 0.00 14.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.46 1.57 1.38 1.46 1.40 1.34 4.64%

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