[KMLOONG] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -4.58%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 769,998 736,894 775,318 604,333 677,900 700,065 492,535 7.72%
PBT 96,712 100,512 128,709 84,316 126,821 139,684 81,161 2.96%
Tax -19,522 -24,104 -29,828 -23,712 -31,484 -30,424 -20,211 -0.57%
NP 77,190 76,408 98,881 60,604 95,337 109,260 60,950 4.01%
-
NP to SH 66,106 65,932 82,044 48,364 74,446 86,152 51,433 4.26%
-
Tax Rate 20.19% 23.98% 23.17% 28.12% 24.83% 21.78% 24.90% -
Total Cost 692,808 660,486 676,437 543,729 582,563 590,805 431,585 8.19%
-
Net Worth 591,952 566,532 566,674 521,833 508,452 480,408 429,618 5.48%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 40,494 71,542 46,360 37,034 46,031 39,706 33,466 3.22%
Div Payout % 61.26% 108.51% 56.51% 76.57% 61.83% 46.09% 65.07% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 591,952 566,532 566,674 521,833 508,452 480,408 429,618 5.48%
NOSH 311,553 311,281 309,658 308,777 308,153 305,992 304,693 0.37%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 10.02% 10.37% 12.75% 10.03% 14.06% 15.61% 12.37% -
ROE 11.17% 11.64% 14.48% 9.27% 14.64% 17.93% 11.97% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 247.15 236.73 250.38 195.72 219.99 228.78 161.65 7.32%
EPS 21.22 21.18 26.50 15.66 24.16 28.15 16.88 3.88%
DPS 13.00 23.00 15.00 12.00 15.00 13.00 11.00 2.82%
NAPS 1.90 1.82 1.83 1.69 1.65 1.57 1.41 5.09%
Adjusted Per Share Value based on latest NOSH - 308,777
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 78.77 75.38 79.31 61.82 69.34 71.61 50.38 7.72%
EPS 6.76 6.74 8.39 4.95 7.62 8.81 5.26 4.26%
DPS 4.14 7.32 4.74 3.79 4.71 4.06 3.42 3.23%
NAPS 0.6055 0.5795 0.5797 0.5338 0.5201 0.4914 0.4395 5.48%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.30 2.95 2.98 2.42 2.64 2.25 2.06 -
P/RPS 1.34 1.25 1.19 1.24 1.20 0.98 1.27 0.89%
P/EPS 15.55 13.93 11.25 15.45 10.93 7.99 12.20 4.12%
EY 6.43 7.18 8.89 6.47 9.15 12.51 8.19 -3.94%
DY 3.94 7.80 5.03 4.96 5.68 5.78 5.34 -4.93%
P/NAPS 1.74 1.62 1.63 1.43 1.60 1.43 1.46 2.96%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 29/09/14 27/09/13 28/09/12 30/09/11 28/09/10 -
Price 3.28 2.62 2.78 2.35 2.38 1.96 2.11 -
P/RPS 1.33 1.11 1.11 1.20 1.08 0.86 1.31 0.25%
P/EPS 15.46 12.37 10.49 15.00 9.85 6.96 12.50 3.60%
EY 6.47 8.08 9.53 6.67 10.15 14.36 8.00 -3.47%
DY 3.96 8.78 5.40 5.11 6.30 6.63 5.21 -4.46%
P/NAPS 1.73 1.44 1.52 1.39 1.44 1.25 1.50 2.40%

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