[KMLOONG] YoY Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -5.68%
YoY- 65.77%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 774,925 640,394 637,238 768,332 563,408 451,533 507,085 7.32%
PBT 118,863 95,433 94,554 165,042 90,633 79,455 104,384 2.18%
Tax -29,174 -22,074 -26,034 -40,293 -19,023 -19,930 -22,821 4.17%
NP 89,689 73,359 68,520 124,749 71,610 59,525 81,563 1.59%
-
NP to SH 75,279 61,059 53,945 96,572 58,256 48,138 65,375 2.37%
-
Tax Rate 24.54% 23.13% 27.53% 24.41% 20.99% 25.08% 21.86% -
Total Cost 685,236 567,035 568,718 643,583 491,798 392,008 425,522 8.26%
-
Net Worth 572,808 543,059 517,741 507,953 444,864 421,537 387,671 6.71%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 40,251 40,112 36,981 48,959 36,564 30,326 108,187 -15.18%
Div Payout % 53.47% 65.69% 68.55% 50.70% 62.76% 63.00% 165.49% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 572,808 543,059 517,741 507,953 444,864 421,537 387,671 6.71%
NOSH 309,626 308,556 308,179 305,996 304,701 303,264 300,520 0.49%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 11.57% 11.46% 10.75% 16.24% 12.71% 13.18% 16.08% -
ROE 13.14% 11.24% 10.42% 19.01% 13.10% 11.42% 16.86% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 250.28 207.55 206.78 251.09 184.90 148.89 168.74 6.78%
EPS 24.31 19.79 17.50 31.56 19.12 15.87 21.75 1.87%
DPS 13.00 13.00 12.00 16.00 12.00 10.00 36.00 -15.60%
NAPS 1.85 1.76 1.68 1.66 1.46 1.39 1.29 6.19%
Adjusted Per Share Value based on latest NOSH - 306,242
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 79.26 65.50 65.17 78.58 57.62 46.18 51.86 7.32%
EPS 7.70 6.24 5.52 9.88 5.96 4.92 6.69 2.37%
DPS 4.12 4.10 3.78 5.01 3.74 3.10 11.07 -15.18%
NAPS 0.5859 0.5554 0.5295 0.5195 0.455 0.4311 0.3965 6.72%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.76 2.58 2.21 2.50 2.38 2.05 1.60 -
P/RPS 1.10 1.24 1.07 1.00 1.29 1.38 0.95 2.47%
P/EPS 11.35 13.04 12.63 7.92 12.45 12.91 7.35 7.50%
EY 8.81 7.67 7.92 12.62 8.03 7.74 13.60 -6.97%
DY 4.71 5.04 5.43 6.40 5.04 4.88 22.50 -22.93%
P/NAPS 1.49 1.47 1.32 1.51 1.63 1.47 1.24 3.10%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 -
Price 2.80 2.75 2.21 2.68 2.23 2.14 1.73 -
P/RPS 1.12 1.33 1.07 1.07 1.21 1.44 1.03 1.40%
P/EPS 11.52 13.90 12.63 8.49 11.66 13.48 7.95 6.37%
EY 8.68 7.20 7.92 11.78 8.57 7.42 12.57 -5.98%
DY 4.64 4.73 5.43 5.97 5.38 4.67 20.81 -22.12%
P/NAPS 1.51 1.56 1.32 1.61 1.53 1.54 1.34 2.00%

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