[KMLOONG] YoY Quarter Result on 31-Jul-2012 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -21.32%
YoY- -58.9%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 213,359 197,279 142,031 154,484 227,528 139,022 126,044 9.16%
PBT 32,282 28,404 16,515 22,217 53,887 19,099 22,688 6.05%
Tax -7,399 -6,923 -4,081 -5,641 -12,737 -4,608 -5,782 4.19%
NP 24,883 21,481 12,434 16,576 41,150 14,491 16,906 6.65%
-
NP to SH 22,350 18,115 11,363 13,682 33,292 11,944 13,155 9.23%
-
Tax Rate 22.92% 24.37% 24.71% 25.39% 23.64% 24.13% 25.48% -
Total Cost 188,476 175,798 129,597 137,908 186,378 124,531 109,138 9.52%
-
Net Worth 566,532 566,674 521,833 508,452 480,408 429,618 406,168 5.70%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 21,789 21,676 15,438 15,407 18,359 15,234 12,124 10.25%
Div Payout % 97.49% 119.66% 135.87% 112.61% 55.15% 127.55% 92.17% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 566,532 566,674 521,833 508,452 480,408 429,618 406,168 5.70%
NOSH 311,281 309,658 308,777 308,153 305,992 304,693 303,110 0.44%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.66% 10.89% 8.75% 10.73% 18.09% 10.42% 13.41% -
ROE 3.95% 3.20% 2.18% 2.69% 6.93% 2.78% 3.24% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 68.54 63.71 46.00 50.13 74.36 45.63 41.58 8.68%
EPS 7.18 5.85 3.68 4.44 10.88 3.92 4.34 8.74%
DPS 7.00 7.00 5.00 5.00 6.00 5.00 4.00 9.77%
NAPS 1.82 1.83 1.69 1.65 1.57 1.41 1.34 5.23%
Adjusted Per Share Value based on latest NOSH - 308,153
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 21.82 20.18 14.53 15.80 23.27 14.22 12.89 9.16%
EPS 2.29 1.85 1.16 1.40 3.41 1.22 1.35 9.20%
DPS 2.23 2.22 1.58 1.58 1.88 1.56 1.24 10.27%
NAPS 0.5794 0.5796 0.5337 0.52 0.4913 0.4394 0.4154 5.69%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.95 2.98 2.42 2.64 2.25 2.06 1.95 -
P/RPS 4.30 4.68 5.26 5.27 3.03 4.51 4.69 -1.43%
P/EPS 41.09 50.94 65.76 59.46 20.68 52.55 44.93 -1.47%
EY 2.43 1.96 1.52 1.68 4.84 1.90 2.23 1.44%
DY 2.37 2.35 2.07 1.89 2.67 2.43 2.05 2.44%
P/NAPS 1.62 1.63 1.43 1.60 1.43 1.46 1.46 1.74%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 30/09/11 28/09/10 11/11/09 -
Price 2.62 2.78 2.35 2.38 1.96 2.11 1.93 -
P/RPS 3.82 4.36 5.11 4.75 2.64 4.62 4.64 -3.18%
P/EPS 36.49 47.52 63.86 53.60 18.01 53.83 44.47 -3.24%
EY 2.74 2.10 1.57 1.87 5.55 1.86 2.25 3.33%
DY 2.67 2.52 2.13 2.10 3.06 2.37 2.07 4.33%
P/NAPS 1.44 1.52 1.39 1.44 1.25 1.50 1.44 0.00%

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