[KMLOONG] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 7.5%
YoY- 71.54%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 791,002 607,095 650,537 747,018 511,349 427,721 577,299 5.38%
PBT 128,385 91,749 102,671 152,204 85,948 74,406 131,975 -0.45%
Tax -31,315 -24,916 -24,636 -34,684 -21,523 -16,620 -32,255 -0.49%
NP 97,070 66,833 78,035 117,520 64,425 57,786 99,720 -0.44%
-
NP to SH 81,468 55,274 59,677 92,613 53,989 45,296 79,872 0.33%
-
Tax Rate 24.39% 27.16% 24.00% 22.79% 25.04% 22.34% 24.44% -
Total Cost 693,932 540,262 572,502 629,498 446,924 369,935 477,579 6.42%
-
Net Worth 562,138 522,339 502,792 487,138 445,014 422,038 381,029 6.69%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 46,360 37,034 46,031 39,706 33,466 21,190 81,226 -8.91%
Div Payout % 56.91% 67.00% 77.14% 42.87% 61.99% 46.78% 101.70% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 562,138 522,339 502,792 487,138 445,014 422,038 381,029 6.69%
NOSH 310,573 309,076 308,461 306,376 304,804 303,624 302,404 0.44%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.27% 11.01% 12.00% 15.73% 12.60% 13.51% 17.27% -
ROE 14.49% 10.58% 11.87% 19.01% 12.13% 10.73% 20.96% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 254.69 196.42 210.90 243.82 167.76 140.87 190.90 4.91%
EPS 26.23 17.88 19.35 30.23 17.71 14.92 26.41 -0.11%
DPS 15.00 12.00 15.00 13.00 11.00 7.00 26.86 -9.24%
NAPS 1.81 1.69 1.63 1.59 1.46 1.39 1.26 6.21%
Adjusted Per Share Value based on latest NOSH - 306,376
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 81.02 62.18 66.63 76.51 52.37 43.81 59.13 5.38%
EPS 8.34 5.66 6.11 9.49 5.53 4.64 8.18 0.32%
DPS 4.75 3.79 4.71 4.07 3.43 2.17 8.32 -8.91%
NAPS 0.5758 0.535 0.515 0.4989 0.4558 0.4323 0.3903 6.69%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.82 2.42 2.26 2.04 2.45 1.88 1.51 -
P/RPS 1.11 1.23 1.07 0.84 1.46 1.33 0.79 5.82%
P/EPS 10.75 13.53 11.68 6.75 13.83 12.60 5.72 11.08%
EY 9.30 7.39 8.56 14.82 7.23 7.94 17.49 -9.98%
DY 5.32 4.96 6.64 6.37 4.49 3.72 17.79 -18.21%
P/NAPS 1.56 1.43 1.39 1.28 1.68 1.35 1.20 4.46%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 -
Price 2.68 2.54 2.28 2.30 2.60 1.99 1.50 -
P/RPS 1.05 1.29 1.08 0.94 1.55 1.41 0.79 4.85%
P/EPS 10.22 14.20 11.78 7.61 14.68 13.34 5.68 10.28%
EY 9.79 7.04 8.49 13.14 6.81 7.50 17.61 -9.31%
DY 5.60 4.72 6.58 5.65 4.23 3.52 17.91 -17.60%
P/NAPS 1.48 1.50 1.40 1.45 1.78 1.43 1.19 3.69%

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