[KMLOONG] YoY TTM Result on 30-Apr-2015 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -18.04%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,056,205 970,540 772,559 720,814 720,070 616,786 750,944 5.84%
PBT 152,784 134,986 102,763 96,634 116,820 90,018 158,491 -0.60%
Tax -35,078 -31,393 -20,756 -23,628 -26,986 -25,272 -38,580 -1.57%
NP 117,706 103,593 82,007 73,006 89,834 64,746 119,911 -0.30%
-
NP to SH 94,877 83,216 71,414 61,697 75,292 50,683 94,056 0.14%
-
Tax Rate 22.96% 23.26% 20.20% 24.45% 23.10% 28.07% 24.34% -
Total Cost 938,499 866,947 690,552 647,808 630,236 552,040 631,033 6.83%
-
Net Worth 774,892 619,291 590,952 591,159 571,545 530,571 525,386 6.68%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 74,688 62,260 40,475 71,429 40,123 37,003 48,983 7.28%
Div Payout % 78.72% 74.82% 56.68% 115.77% 53.29% 73.01% 52.08% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 774,892 619,291 590,952 591,159 571,545 530,571 525,386 6.68%
NOSH 935,410 311,803 311,027 311,136 308,943 308,471 307,243 20.37%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 11.14% 10.67% 10.61% 10.13% 12.48% 10.50% 15.97% -
ROE 12.24% 13.44% 12.08% 10.44% 13.17% 9.55% 17.90% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 113.13 311.87 248.39 231.67 233.08 199.95 244.41 -12.04%
EPS 10.16 26.74 22.96 19.83 24.37 16.43 30.61 -16.78%
DPS 8.00 20.00 13.00 23.00 13.00 12.00 16.00 -10.90%
NAPS 0.83 1.99 1.90 1.90 1.85 1.72 1.71 -11.34%
Adjusted Per Share Value based on latest NOSH - 311,136
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 108.04 99.28 79.03 73.73 73.66 63.09 76.82 5.84%
EPS 9.71 8.51 7.31 6.31 7.70 5.18 9.62 0.15%
DPS 7.64 6.37 4.14 7.31 4.10 3.79 5.01 7.28%
NAPS 0.7927 0.6335 0.6045 0.6047 0.5847 0.5427 0.5374 6.68%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 1.30 3.70 3.39 2.80 2.82 2.25 2.61 -
P/RPS 1.15 1.19 1.36 1.21 1.21 1.13 1.07 1.20%
P/EPS 12.79 13.84 14.76 14.12 11.57 13.69 8.53 6.98%
EY 7.82 7.23 6.77 7.08 8.64 7.30 11.73 -6.53%
DY 6.15 5.41 3.83 8.21 4.61 5.33 6.13 0.05%
P/NAPS 1.57 1.86 1.78 1.47 1.52 1.31 1.53 0.43%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 29/06/17 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 -
Price 1.32 3.82 3.35 2.77 2.90 2.37 2.50 -
P/RPS 1.17 1.22 1.35 1.20 1.24 1.19 1.02 2.31%
P/EPS 12.99 14.29 14.59 13.97 11.90 14.42 8.17 8.03%
EY 7.70 7.00 6.85 7.16 8.40 6.93 12.25 -7.44%
DY 6.06 5.24 3.88 8.30 4.48 5.06 6.40 -0.90%
P/NAPS 1.59 1.92 1.76 1.46 1.57 1.38 1.46 1.43%

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