[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 7.81%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 848,802 780,473 791,564 590,753 630,944 788,004 543,192 7.71%
PBT 109,298 124,160 129,485 85,549 89,289 172,450 90,356 3.21%
Tax -25,048 -29,406 -32,886 -20,565 -22,056 -42,932 -22,050 2.14%
NP 84,250 94,753 96,598 64,984 67,233 129,518 68,305 3.55%
-
NP to SH 72,745 81,897 82,176 54,964 53,192 102,385 56,576 4.27%
-
Tax Rate 22.92% 23.68% 25.40% 24.04% 24.70% 24.90% 24.40% -
Total Cost 764,552 685,720 694,965 525,769 563,710 658,485 474,886 8.25%
-
Net Worth 591,341 566,311 560,290 521,458 502,140 486,238 444,409 4.87%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 49,797 70,529 28,891 20,570 20,537 24,464 20,292 16.12%
Div Payout % 68.45% 86.12% 35.16% 37.43% 38.61% 23.89% 35.87% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 591,341 566,311 560,290 521,458 502,140 486,238 444,409 4.87%
NOSH 311,232 311,160 309,552 308,555 308,061 305,810 304,390 0.37%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.93% 12.14% 12.20% 11.00% 10.66% 16.44% 12.57% -
ROE 12.30% 14.46% 14.67% 10.54% 10.59% 21.06% 12.73% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 272.72 250.83 255.71 191.46 204.81 257.68 178.45 7.31%
EPS 23.37 26.32 26.55 17.81 17.27 33.48 18.59 3.88%
DPS 16.00 22.67 9.33 6.67 6.67 8.00 6.67 15.68%
NAPS 1.90 1.82 1.81 1.69 1.63 1.59 1.46 4.48%
Adjusted Per Share Value based on latest NOSH - 309,076
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 86.94 79.94 81.07 60.51 64.62 80.71 55.64 7.71%
EPS 7.45 8.39 8.42 5.63 5.45 10.49 5.79 4.28%
DPS 5.10 7.22 2.96 2.11 2.10 2.51 2.08 16.10%
NAPS 0.6057 0.58 0.5739 0.5341 0.5143 0.498 0.4552 4.87%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.30 2.80 2.82 2.42 2.26 2.04 2.45 -
P/RPS 1.21 1.12 1.10 1.26 1.10 0.79 1.37 -2.04%
P/EPS 14.12 10.64 10.62 13.59 13.09 6.09 13.18 1.15%
EY 7.08 9.40 9.41 7.36 7.64 16.41 7.59 -1.15%
DY 4.85 8.10 3.31 2.75 2.95 3.92 2.72 10.10%
P/NAPS 1.74 1.54 1.56 1.43 1.39 1.28 1.68 0.58%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 -
Price 3.35 2.90 2.68 2.54 2.28 2.30 2.60 -
P/RPS 1.23 1.16 1.05 1.33 1.11 0.89 1.46 -2.81%
P/EPS 14.33 11.02 10.10 14.26 13.20 6.87 13.99 0.40%
EY 6.98 9.08 9.91 7.01 7.57 14.56 7.15 -0.39%
DY 4.78 7.82 3.48 2.62 2.92 3.48 2.56 10.95%
P/NAPS 1.76 1.59 1.48 1.50 1.40 1.45 1.78 -0.18%

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