[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 28.39%
YoY- -48.05%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 585,355 593,673 443,065 473,208 591,003 407,394 347,578 9.07%
PBT 93,120 97,114 64,162 66,967 129,338 67,767 61,274 7.22%
Tax -22,055 -24,665 -15,424 -16,542 -32,199 -16,538 -14,945 6.69%
NP 71,065 72,449 48,738 50,425 97,139 51,229 46,329 7.38%
-
NP to SH 61,423 61,632 41,223 39,894 76,789 42,432 36,581 9.01%
-
Tax Rate 23.68% 25.40% 24.04% 24.70% 24.90% 24.40% 24.39% -
Total Cost 514,290 521,224 394,327 422,783 493,864 356,165 301,249 9.31%
-
Net Worth 566,311 560,290 521,458 502,140 486,238 444,409 421,272 5.05%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 52,897 21,668 15,427 15,403 18,348 15,219 12,122 27.81%
Div Payout % 86.12% 35.16% 37.43% 38.61% 23.89% 35.87% 33.14% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 566,311 560,290 521,458 502,140 486,238 444,409 421,272 5.05%
NOSH 311,160 309,552 308,555 308,061 305,810 304,390 303,073 0.43%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 12.14% 12.20% 11.00% 10.66% 16.44% 12.57% 13.33% -
ROE 10.85% 11.00% 7.91% 7.94% 15.79% 9.55% 8.68% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 188.12 191.78 143.59 153.61 193.26 133.84 114.68 8.59%
EPS 19.74 19.91 13.36 12.95 25.11 13.94 12.07 8.54%
DPS 17.00 7.00 5.00 5.00 6.00 5.00 4.00 27.25%
NAPS 1.82 1.81 1.69 1.63 1.59 1.46 1.39 4.59%
Adjusted Per Share Value based on latest NOSH - 308,461
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 59.88 60.73 45.32 48.41 60.46 41.67 35.55 9.07%
EPS 6.28 6.30 4.22 4.08 7.85 4.34 3.74 9.01%
DPS 5.41 2.22 1.58 1.58 1.88 1.56 1.24 27.81%
NAPS 0.5793 0.5731 0.5334 0.5137 0.4974 0.4546 0.4309 5.05%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.80 2.82 2.42 2.26 2.04 2.45 1.88 -
P/RPS 1.49 1.47 1.69 1.47 1.06 1.83 1.64 -1.58%
P/EPS 14.18 14.16 18.11 17.45 8.12 17.58 15.58 -1.55%
EY 7.05 7.06 5.52 5.73 12.31 5.69 6.42 1.57%
DY 6.07 2.48 2.07 2.21 2.94 2.04 2.13 19.06%
P/NAPS 1.54 1.56 1.43 1.39 1.28 1.68 1.35 2.21%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 -
Price 2.90 2.68 2.54 2.28 2.30 2.60 1.99 -
P/RPS 1.54 1.40 1.77 1.48 1.19 1.94 1.74 -2.01%
P/EPS 14.69 13.46 19.01 17.61 9.16 18.65 16.49 -1.90%
EY 6.81 7.43 5.26 5.68 10.92 5.36 6.07 1.93%
DY 5.86 2.61 1.97 2.19 2.61 1.92 2.01 19.51%
P/NAPS 1.59 1.48 1.50 1.40 1.45 1.78 1.43 1.78%

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