[KMLOONG] YoY Quarter Result on 31-Jul-2015 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 51.23%
YoY- 23.38%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 210,287 260,457 210,798 213,359 197,279 142,031 154,484 5.27%
PBT 18,574 42,973 26,231 32,282 28,404 16,515 22,217 -2.93%
Tax -4,503 -9,536 -6,165 -7,399 -6,923 -4,081 -5,641 -3.68%
NP 14,071 33,437 20,066 24,883 21,481 12,434 16,576 -2.69%
-
NP to SH 12,012 27,538 17,042 22,350 18,115 11,363 13,682 -2.14%
-
Tax Rate 24.24% 22.19% 23.50% 22.92% 24.37% 24.71% 25.39% -
Total Cost 196,216 227,020 190,732 188,476 175,798 129,597 137,908 6.05%
-
Net Worth 746,884 619,291 591,952 566,532 566,674 521,833 508,452 6.61%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 28,008 28,008 21,808 21,789 21,676 15,438 15,407 10.46%
Div Payout % 233.17% 101.71% 127.97% 97.49% 119.66% 135.87% 112.61% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 746,884 619,291 591,952 566,532 566,674 521,833 508,452 6.61%
NOSH 935,412 311,803 311,553 311,281 309,658 308,777 308,153 20.31%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 6.69% 12.84% 9.52% 11.66% 10.89% 8.75% 10.73% -
ROE 1.61% 4.45% 2.88% 3.95% 3.20% 2.18% 2.69% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 22.52 83.69 67.66 68.54 63.71 46.00 50.13 -12.48%
EPS 1.29 8.85 5.47 7.18 5.85 3.68 4.44 -18.60%
DPS 3.00 9.00 7.00 7.00 7.00 5.00 5.00 -8.15%
NAPS 0.80 1.99 1.90 1.82 1.83 1.69 1.65 -11.36%
Adjusted Per Share Value based on latest NOSH - 311,281
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 21.51 26.64 21.56 21.83 20.18 14.53 15.80 5.27%
EPS 1.23 2.82 1.74 2.29 1.85 1.16 1.40 -2.13%
DPS 2.87 2.87 2.23 2.23 2.22 1.58 1.58 10.45%
NAPS 0.764 0.6335 0.6055 0.5795 0.5797 0.5338 0.5201 6.61%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.39 4.00 3.30 2.95 2.98 2.42 2.64 -
P/RPS 6.17 4.78 4.88 4.30 4.68 5.26 5.27 2.66%
P/EPS 108.03 45.20 60.33 41.09 50.94 65.76 59.46 10.45%
EY 0.93 2.21 1.66 2.43 1.96 1.52 1.68 -9.38%
DY 2.16 2.25 2.12 2.37 2.35 2.07 1.89 2.24%
P/NAPS 1.74 2.01 1.74 1.62 1.63 1.43 1.60 1.40%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 28/09/17 29/09/16 29/09/15 29/09/14 27/09/13 28/09/12 -
Price 1.31 3.96 3.28 2.62 2.78 2.35 2.38 -
P/RPS 5.82 4.73 4.85 3.82 4.36 5.11 4.75 3.44%
P/EPS 101.82 44.75 59.96 36.49 47.52 63.86 53.60 11.28%
EY 0.98 2.23 1.67 2.74 2.10 1.57 1.87 -10.20%
DY 2.29 2.27 2.13 2.67 2.52 2.13 2.10 1.45%
P/NAPS 1.64 1.99 1.73 1.44 1.52 1.39 1.44 2.19%

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