[KMLOONG] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 38.45%
YoY- 78.33%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 248,100 209,121 179,408 163,724 160,962 188,325 141,372 9.81%
PBT 37,332 37,611 23,254 23,578 16,145 40,295 27,775 5.04%
Tax -8,287 -9,163 -6,703 -5,216 -4,012 -10,860 -6,600 3.86%
NP 29,045 28,448 16,551 18,362 12,133 29,435 21,175 5.40%
-
NP to SH 25,107 24,294 15,156 15,732 8,822 23,591 17,130 6.57%
-
Tax Rate 22.20% 24.36% 28.83% 22.12% 24.85% 26.95% 23.76% -
Total Cost 219,055 180,673 162,857 145,362 148,829 158,890 120,197 10.51%
-
Net Worth 591,118 566,134 562,138 522,339 502,792 487,138 445,014 4.84%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 15,555 - - - - - - -
Div Payout % 61.96% - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 591,118 566,134 562,138 522,339 502,792 487,138 445,014 4.84%
NOSH 311,115 311,062 310,573 309,076 308,461 306,376 304,804 0.34%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 11.71% 13.60% 9.23% 11.22% 7.54% 15.63% 14.98% -
ROE 4.25% 4.29% 2.70% 3.01% 1.75% 4.84% 3.85% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 79.75 67.23 57.77 52.97 52.18 61.47 46.38 9.44%
EPS 8.07 7.81 4.88 5.09 2.86 7.70 5.62 6.21%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.82 1.81 1.69 1.63 1.59 1.46 4.48%
Adjusted Per Share Value based on latest NOSH - 309,076
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 25.41 21.42 18.38 16.77 16.49 19.29 14.48 9.81%
EPS 2.57 2.49 1.55 1.61 0.90 2.42 1.75 6.60%
DPS 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6054 0.5799 0.5758 0.535 0.515 0.4989 0.4558 4.83%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.30 2.80 2.82 2.42 2.26 2.04 2.45 -
P/RPS 4.14 4.16 4.88 4.57 4.33 3.32 5.28 -3.96%
P/EPS 40.89 35.85 57.79 47.54 79.02 26.49 43.59 -1.05%
EY 2.45 2.79 1.73 2.10 1.27 3.77 2.29 1.13%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.54 1.56 1.43 1.39 1.28 1.68 0.58%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 -
Price 3.35 2.90 2.68 2.54 2.28 2.30 2.60 -
P/RPS 4.20 4.31 4.64 4.79 4.37 3.74 5.61 -4.70%
P/EPS 41.51 37.13 54.92 49.90 79.72 29.87 46.26 -1.78%
EY 2.41 2.69 1.82 2.00 1.25 3.35 2.16 1.84%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.59 1.48 1.50 1.40 1.45 1.78 -0.18%

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