[KMLOONG] YoY Quarter Result on 31-Jan-2011 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -7.62%
YoY- 36.92%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 197,329 164,030 177,329 156,015 103,955 80,143 150,357 4.63%
PBT 31,271 27,587 35,704 22,866 18,181 13,132 40,723 -4.30%
Tax -6,650 -9,492 -8,094 -2,485 -4,985 -1,675 -11,109 -8.18%
NP 24,621 18,095 27,610 20,381 13,196 11,457 29,614 -3.02%
-
NP to SH 19,836 14,051 19,783 15,824 11,557 8,715 23,212 -2.58%
-
Tax Rate 21.27% 34.41% 22.67% 10.87% 27.42% 12.76% 27.28% -
Total Cost 172,708 145,935 149,719 135,634 90,759 68,686 120,743 6.14%
-
Net Worth 543,062 518,300 508,362 445,229 422,365 389,851 207,720 17.35%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 24,684 21,595 30,624 21,346 18,231 9,066 10,386 15.50%
Div Payout % 124.44% 153.70% 154.80% 134.90% 157.75% 104.03% 44.74% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 543,062 518,300 508,362 445,229 422,365 389,851 207,720 17.35%
NOSH 308,558 308,512 306,242 304,951 303,860 302,210 207,720 6.81%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 12.48% 11.03% 15.57% 13.06% 12.69% 14.30% 19.70% -
ROE 3.65% 2.71% 3.89% 3.55% 2.74% 2.24% 11.17% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 63.95 53.17 57.90 51.16 34.21 26.52 72.38 -2.04%
EPS 6.42 4.55 6.46 5.18 3.80 2.88 8.24 -4.07%
DPS 8.00 7.00 10.00 7.00 6.00 3.00 5.00 8.14%
NAPS 1.76 1.68 1.66 1.46 1.39 1.29 1.00 9.87%
Adjusted Per Share Value based on latest NOSH - 304,951
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 20.18 16.78 18.14 15.96 10.63 8.20 15.38 4.62%
EPS 2.03 1.44 2.02 1.62 1.18 0.89 2.37 -2.54%
DPS 2.52 2.21 3.13 2.18 1.86 0.93 1.06 15.51%
NAPS 0.5554 0.5301 0.5199 0.4554 0.432 0.3987 0.2124 17.35%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 2.58 2.21 2.50 2.38 2.05 1.60 1.56 -
P/RPS 4.03 4.16 4.32 4.65 5.99 6.03 2.16 10.94%
P/EPS 40.13 48.52 38.70 45.87 53.90 55.48 13.96 19.22%
EY 2.49 2.06 2.58 2.18 1.86 1.80 7.16 -16.12%
DY 3.10 3.17 4.00 2.94 2.93 1.87 3.21 -0.57%
P/NAPS 1.47 1.32 1.51 1.63 1.47 1.24 1.56 -0.98%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 -
Price 2.75 2.21 2.68 2.23 2.14 1.73 1.73 -
P/RPS 4.30 4.16 4.63 4.36 6.26 6.52 2.39 10.27%
P/EPS 42.78 48.52 41.49 42.98 56.27 59.99 15.48 18.44%
EY 2.34 2.06 2.41 2.33 1.78 1.67 6.46 -15.55%
DY 2.91 3.17 3.73 3.14 2.80 1.73 2.89 0.11%
P/NAPS 1.56 1.32 1.61 1.53 1.54 1.34 1.73 -1.70%

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