[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 32.61%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 805,527 636,602 585,355 593,673 443,065 473,208 591,003 5.29%
PBT 128,809 81,974 93,120 97,114 64,162 66,967 129,338 -0.06%
Tax -30,046 -18,786 -22,055 -24,665 -15,424 -16,542 -32,199 -1.14%
NP 98,763 63,188 71,065 72,449 48,738 50,425 97,139 0.27%
-
NP to SH 79,764 54,559 61,423 61,632 41,223 39,894 76,789 0.63%
-
Tax Rate 23.33% 22.92% 23.68% 25.40% 24.04% 24.70% 24.90% -
Total Cost 706,764 573,414 514,290 521,224 394,327 422,783 493,864 6.15%
-
Net Worth 619,291 591,341 566,311 560,290 521,458 502,140 486,238 4.10%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 46,680 37,347 52,897 21,668 15,427 15,403 18,348 16.82%
Div Payout % 58.52% 68.45% 86.12% 35.16% 37.43% 38.61% 23.89% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 619,291 591,341 566,311 560,290 521,458 502,140 486,238 4.10%
NOSH 311,803 311,232 311,160 309,552 308,555 308,061 305,810 0.32%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 12.26% 9.93% 12.14% 12.20% 11.00% 10.66% 16.44% -
ROE 12.88% 9.23% 10.85% 11.00% 7.91% 7.94% 15.79% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 258.84 204.54 188.12 191.78 143.59 153.61 193.26 4.98%
EPS 25.63 17.53 19.74 19.91 13.36 12.95 25.11 0.34%
DPS 15.00 12.00 17.00 7.00 5.00 5.00 6.00 16.48%
NAPS 1.99 1.90 1.82 1.81 1.69 1.63 1.59 3.80%
Adjusted Per Share Value based on latest NOSH - 310,573
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 82.43 65.14 59.90 60.75 45.34 48.42 60.47 5.29%
EPS 8.16 5.58 6.29 6.31 4.22 4.08 7.86 0.62%
DPS 4.78 3.82 5.41 2.22 1.58 1.58 1.88 16.81%
NAPS 0.6337 0.6051 0.5795 0.5733 0.5336 0.5138 0.4975 4.11%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 4.63 3.30 2.80 2.82 2.42 2.26 2.04 -
P/RPS 1.79 1.61 1.49 1.47 1.69 1.47 1.06 9.11%
P/EPS 18.06 18.82 14.18 14.16 18.11 17.45 8.12 14.23%
EY 5.54 5.31 7.05 7.06 5.52 5.73 12.31 -12.44%
DY 3.24 3.64 6.07 2.48 2.07 2.21 2.94 1.63%
P/NAPS 2.33 1.74 1.54 1.56 1.43 1.39 1.28 10.48%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 29/12/16 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 -
Price 4.15 3.35 2.90 2.68 2.54 2.28 2.30 -
P/RPS 1.60 1.64 1.54 1.40 1.77 1.48 1.19 5.05%
P/EPS 16.19 19.11 14.69 13.46 19.01 17.61 9.16 9.94%
EY 6.18 5.23 6.81 7.43 5.26 5.68 10.92 -9.04%
DY 3.61 3.58 5.86 2.61 1.97 2.19 2.61 5.54%
P/NAPS 2.09 1.76 1.59 1.48 1.50 1.40 1.45 6.27%

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