[KMLOONG] YoY TTM Result on 30-Apr-2016 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -3.21%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 805,413 1,056,205 970,540 772,559 720,814 720,070 616,786 4.54%
PBT 78,371 152,784 134,986 102,763 96,634 116,820 90,018 -2.28%
Tax -25,891 -35,078 -31,393 -20,756 -23,628 -26,986 -25,272 0.40%
NP 52,480 117,706 103,593 82,007 73,006 89,834 64,746 -3.43%
-
NP to SH 46,500 94,877 83,216 71,414 61,697 75,292 50,683 -1.42%
-
Tax Rate 33.04% 22.96% 23.26% 20.20% 24.45% 23.10% 28.07% -
Total Cost 752,933 938,499 866,947 690,552 647,808 630,236 552,040 5.30%
-
Net Worth 746,885 774,892 619,291 590,952 591,159 571,545 530,571 5.86%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 56,016 74,688 62,260 40,475 71,429 40,123 37,003 7.15%
Div Payout % 120.47% 78.72% 74.82% 56.68% 115.77% 53.29% 73.01% -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 746,885 774,892 619,291 590,952 591,159 571,545 530,571 5.86%
NOSH 935,413 935,410 311,803 311,027 311,136 308,943 308,471 20.29%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 6.52% 11.14% 10.67% 10.61% 10.13% 12.48% 10.50% -
ROE 6.23% 12.24% 13.44% 12.08% 10.44% 13.17% 9.55% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 86.27 113.13 311.87 248.39 231.67 233.08 199.95 -13.06%
EPS 4.98 10.16 26.74 22.96 19.83 24.37 16.43 -18.03%
DPS 6.00 8.00 20.00 13.00 23.00 13.00 12.00 -10.90%
NAPS 0.80 0.83 1.99 1.90 1.90 1.85 1.72 -11.97%
Adjusted Per Share Value based on latest NOSH - 311,027
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 82.38 108.03 99.26 79.01 73.72 73.65 63.08 4.54%
EPS 4.76 9.70 8.51 7.30 6.31 7.70 5.18 -1.39%
DPS 5.73 7.64 6.37 4.14 7.31 4.10 3.78 7.17%
NAPS 0.7639 0.7925 0.6334 0.6044 0.6046 0.5846 0.5427 5.86%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 1.21 1.30 3.70 3.39 2.80 2.82 2.25 -
P/RPS 1.40 1.15 1.19 1.36 1.21 1.21 1.13 3.63%
P/EPS 24.29 12.79 13.84 14.76 14.12 11.57 13.69 10.02%
EY 4.12 7.82 7.23 6.77 7.08 8.64 7.30 -9.08%
DY 4.96 6.15 5.41 3.83 8.21 4.61 5.33 -1.19%
P/NAPS 1.51 1.57 1.86 1.78 1.47 1.52 1.31 2.39%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 26/06/14 25/06/13 -
Price 1.15 1.32 3.82 3.35 2.77 2.90 2.37 -
P/RPS 1.33 1.17 1.22 1.35 1.20 1.24 1.19 1.87%
P/EPS 23.09 12.99 14.29 14.59 13.97 11.90 14.42 8.15%
EY 4.33 7.70 7.00 6.85 7.16 8.40 6.93 -7.53%
DY 5.22 6.06 5.24 3.88 8.30 4.48 5.06 0.51%
P/NAPS 1.44 1.59 1.92 1.76 1.46 1.57 1.38 0.71%

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