[KMLOONG] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -19.84%
YoY- -35.56%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 766,607 791,002 607,095 650,537 747,018 511,349 427,721 10.20%
PBT 114,869 128,385 91,749 102,671 152,204 85,948 74,406 7.50%
Tax -26,564 -31,315 -24,916 -24,636 -34,684 -21,523 -16,620 8.12%
NP 88,305 97,070 66,833 78,035 117,520 64,425 57,786 7.31%
-
NP to SH 75,070 81,468 55,274 59,677 92,613 53,989 45,296 8.78%
-
Tax Rate 23.13% 24.39% 27.16% 24.00% 22.79% 25.04% 22.34% -
Total Cost 678,302 693,932 540,262 572,502 629,498 446,924 369,935 10.62%
-
Net Worth 566,134 562,138 522,339 502,792 487,138 445,014 422,038 5.01%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 71,542 46,360 37,034 46,031 39,706 33,466 21,190 22.47%
Div Payout % 95.30% 56.91% 67.00% 77.14% 42.87% 61.99% 46.78% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 566,134 562,138 522,339 502,792 487,138 445,014 422,038 5.01%
NOSH 311,062 310,573 309,076 308,461 306,376 304,804 303,624 0.40%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.52% 12.27% 11.01% 12.00% 15.73% 12.60% 13.51% -
ROE 13.26% 14.49% 10.58% 11.87% 19.01% 12.13% 10.73% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 246.45 254.69 196.42 210.90 243.82 167.76 140.87 9.76%
EPS 24.13 26.23 17.88 19.35 30.23 17.71 14.92 8.33%
DPS 23.00 15.00 12.00 15.00 13.00 11.00 7.00 21.91%
NAPS 1.82 1.81 1.69 1.63 1.59 1.46 1.39 4.59%
Adjusted Per Share Value based on latest NOSH - 308,461
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 78.42 80.91 62.10 66.55 76.41 52.31 43.75 10.21%
EPS 7.68 8.33 5.65 6.10 9.47 5.52 4.63 8.79%
DPS 7.32 4.74 3.79 4.71 4.06 3.42 2.17 22.45%
NAPS 0.5791 0.575 0.5343 0.5143 0.4983 0.4552 0.4317 5.01%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.80 2.82 2.42 2.26 2.04 2.45 1.88 -
P/RPS 1.14 1.11 1.23 1.07 0.84 1.46 1.33 -2.53%
P/EPS 11.60 10.75 13.53 11.68 6.75 13.83 12.60 -1.36%
EY 8.62 9.30 7.39 8.56 14.82 7.23 7.94 1.37%
DY 8.21 5.32 4.96 6.64 6.37 4.49 3.72 14.09%
P/NAPS 1.54 1.56 1.43 1.39 1.28 1.68 1.35 2.21%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 -
Price 2.90 2.68 2.54 2.28 2.30 2.60 1.99 -
P/RPS 1.18 1.05 1.29 1.08 0.94 1.55 1.41 -2.92%
P/EPS 12.02 10.22 14.20 11.78 7.61 14.68 13.34 -1.72%
EY 8.32 9.79 7.04 8.49 13.14 6.81 7.50 1.74%
DY 7.93 5.60 4.72 6.58 5.65 4.23 3.52 14.48%
P/NAPS 1.59 1.48 1.50 1.40 1.45 1.78 1.43 1.78%

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