[KMLOONG] YoY TTM Result on 30-Apr-2014 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 23.31%
YoY- 48.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 970,540 772,559 720,814 720,070 616,786 750,944 611,559 7.99%
PBT 134,986 102,763 96,634 116,820 90,018 158,491 104,896 4.28%
Tax -31,393 -20,756 -23,628 -26,986 -25,272 -38,580 -22,295 5.86%
NP 103,593 82,007 73,006 89,834 64,746 119,911 82,601 3.84%
-
NP to SH 83,216 71,414 61,697 75,292 50,683 94,056 64,804 4.25%
-
Tax Rate 23.26% 20.20% 24.45% 23.10% 28.07% 24.34% 21.25% -
Total Cost 866,947 690,552 647,808 630,236 552,040 631,033 528,958 8.57%
-
Net Worth 619,291 590,952 591,159 571,545 530,571 525,386 467,119 4.80%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 62,260 40,475 71,429 40,123 37,003 48,983 36,581 9.25%
Div Payout % 74.82% 56.68% 115.77% 53.29% 73.01% 52.08% 56.45% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 619,291 590,952 591,159 571,545 530,571 525,386 467,119 4.80%
NOSH 311,803 311,027 311,136 308,943 308,471 307,243 305,306 0.35%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.67% 10.61% 10.13% 12.48% 10.50% 15.97% 13.51% -
ROE 13.44% 12.08% 10.44% 13.17% 9.55% 17.90% 13.87% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 311.87 248.39 231.67 233.08 199.95 244.41 200.31 7.65%
EPS 26.74 22.96 19.83 24.37 16.43 30.61 21.23 3.91%
DPS 20.00 13.00 23.00 13.00 12.00 16.00 12.00 8.87%
NAPS 1.99 1.90 1.90 1.85 1.72 1.71 1.53 4.47%
Adjusted Per Share Value based on latest NOSH - 308,943
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 99.28 79.03 73.73 73.66 63.09 76.82 62.56 7.99%
EPS 8.51 7.31 6.31 7.70 5.18 9.62 6.63 4.24%
DPS 6.37 4.14 7.31 4.10 3.79 5.01 3.74 9.27%
NAPS 0.6335 0.6045 0.6047 0.5847 0.5427 0.5374 0.4778 4.80%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.70 3.39 2.80 2.82 2.25 2.61 2.21 -
P/RPS 1.19 1.36 1.21 1.21 1.13 1.07 1.10 1.31%
P/EPS 13.84 14.76 14.12 11.57 13.69 8.53 10.41 4.85%
EY 7.23 6.77 7.08 8.64 7.30 11.73 9.60 -4.61%
DY 5.41 3.83 8.21 4.61 5.33 6.13 5.43 -0.06%
P/NAPS 1.86 1.78 1.47 1.52 1.31 1.53 1.44 4.35%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 27/06/11 -
Price 3.82 3.35 2.77 2.90 2.37 2.50 2.14 -
P/RPS 1.22 1.35 1.20 1.24 1.19 1.02 1.07 2.20%
P/EPS 14.29 14.59 13.97 11.90 14.42 8.17 10.08 5.98%
EY 7.00 6.85 7.16 8.40 6.93 12.25 9.92 -5.64%
DY 5.24 3.88 8.30 4.48 5.06 6.40 5.61 -1.12%
P/NAPS 1.92 1.76 1.46 1.57 1.38 1.46 1.40 5.40%

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