[KMLOONG] YoY TTM Result on 31-Jul-2012 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -20.85%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 736,894 775,318 604,333 677,900 700,065 492,535 413,712 10.09%
PBT 100,512 128,709 84,316 126,821 139,684 81,161 64,818 7.58%
Tax -24,104 -29,828 -23,712 -31,484 -30,424 -20,211 -13,540 10.08%
NP 76,408 98,881 60,604 95,337 109,260 60,950 51,278 6.86%
-
NP to SH 65,932 82,044 48,364 74,446 86,152 51,433 38,645 9.30%
-
Tax Rate 23.98% 23.17% 28.12% 24.83% 21.78% 24.90% 20.89% -
Total Cost 660,486 676,437 543,729 582,563 590,805 431,585 362,434 10.51%
-
Net Worth 566,532 566,674 521,833 508,452 480,408 429,618 406,168 5.70%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 71,542 46,360 37,034 46,031 39,706 33,466 21,190 22.47%
Div Payout % 108.51% 56.51% 76.57% 61.83% 46.09% 65.07% 54.83% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 566,532 566,674 521,833 508,452 480,408 429,618 406,168 5.70%
NOSH 311,281 309,658 308,777 308,153 305,992 304,693 303,110 0.44%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 10.37% 12.75% 10.03% 14.06% 15.61% 12.37% 12.39% -
ROE 11.64% 14.48% 9.27% 14.64% 17.93% 11.97% 9.51% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 236.73 250.38 195.72 219.99 228.78 161.65 136.49 9.60%
EPS 21.18 26.50 15.66 24.16 28.15 16.88 12.75 8.82%
DPS 23.00 15.00 12.00 15.00 13.00 11.00 7.00 21.91%
NAPS 1.82 1.83 1.69 1.65 1.57 1.41 1.34 5.23%
Adjusted Per Share Value based on latest NOSH - 308,153
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 75.48 79.41 61.90 69.43 71.70 50.45 42.37 10.09%
EPS 6.75 8.40 4.95 7.63 8.82 5.27 3.96 9.29%
DPS 7.33 4.75 3.79 4.71 4.07 3.43 2.17 22.48%
NAPS 0.5803 0.5804 0.5345 0.5208 0.4921 0.44 0.416 5.70%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.95 2.98 2.42 2.64 2.25 2.06 1.95 -
P/RPS 1.25 1.19 1.24 1.20 0.98 1.27 1.43 -2.21%
P/EPS 13.93 11.25 15.45 10.93 7.99 12.20 15.29 -1.53%
EY 7.18 8.89 6.47 9.15 12.51 8.19 6.54 1.56%
DY 7.80 5.03 4.96 5.68 5.78 5.34 3.59 13.79%
P/NAPS 1.62 1.63 1.43 1.60 1.43 1.46 1.46 1.74%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 30/09/11 28/09/10 11/11/09 -
Price 2.62 2.78 2.35 2.38 1.96 2.11 1.93 -
P/RPS 1.11 1.11 1.20 1.08 0.86 1.31 1.41 -3.90%
P/EPS 12.37 10.49 15.00 9.85 6.96 12.50 15.14 -3.31%
EY 8.08 9.53 6.67 10.15 14.36 8.00 6.61 3.40%
DY 8.78 5.40 5.11 6.30 6.63 5.21 3.63 15.85%
P/NAPS 1.44 1.52 1.39 1.44 1.25 1.50 1.44 0.00%

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