[KMLOONG] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 14.29%
YoY- -7.38%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 808,977 766,607 791,002 607,095 650,537 747,018 511,349 7.93%
PBT 96,433 114,869 128,385 91,749 102,671 152,204 85,948 1.93%
Tax -18,646 -26,564 -31,315 -24,916 -24,636 -34,684 -21,523 -2.36%
NP 77,787 88,305 97,070 66,833 78,035 117,520 64,425 3.18%
-
NP to SH 66,919 75,070 81,468 55,274 59,677 92,613 53,989 3.63%
-
Tax Rate 19.34% 23.13% 24.39% 27.16% 24.00% 22.79% 25.04% -
Total Cost 731,190 678,302 693,932 540,262 572,502 629,498 446,924 8.54%
-
Net Worth 591,118 566,134 562,138 522,339 502,792 487,138 445,014 4.84%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 56,050 71,542 46,360 37,034 46,031 39,706 33,466 8.96%
Div Payout % 83.76% 95.30% 56.91% 67.00% 77.14% 42.87% 61.99% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 591,118 566,134 562,138 522,339 502,792 487,138 445,014 4.84%
NOSH 311,115 311,062 310,573 309,076 308,461 306,376 304,804 0.34%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.62% 11.52% 12.27% 11.01% 12.00% 15.73% 12.60% -
ROE 11.32% 13.26% 14.49% 10.58% 11.87% 19.01% 12.13% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 260.02 246.45 254.69 196.42 210.90 243.82 167.76 7.56%
EPS 21.51 24.13 26.23 17.88 19.35 30.23 17.71 3.28%
DPS 18.00 23.00 15.00 12.00 15.00 13.00 11.00 8.54%
NAPS 1.90 1.82 1.81 1.69 1.63 1.59 1.46 4.48%
Adjusted Per Share Value based on latest NOSH - 309,076
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 82.74 78.41 80.90 62.09 66.53 76.40 52.30 7.93%
EPS 6.84 7.68 8.33 5.65 6.10 9.47 5.52 3.63%
DPS 5.73 7.32 4.74 3.79 4.71 4.06 3.42 8.97%
NAPS 0.6046 0.579 0.5749 0.5342 0.5142 0.4982 0.4551 4.84%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.30 2.80 2.82 2.42 2.26 2.04 2.45 -
P/RPS 1.27 1.14 1.11 1.23 1.07 0.84 1.46 -2.29%
P/EPS 15.34 11.60 10.75 13.53 11.68 6.75 13.83 1.74%
EY 6.52 8.62 9.30 7.39 8.56 14.82 7.23 -1.70%
DY 5.45 8.21 5.32 4.96 6.64 6.37 4.49 3.27%
P/NAPS 1.74 1.54 1.56 1.43 1.39 1.28 1.68 0.58%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 -
Price 3.35 2.90 2.68 2.54 2.28 2.30 2.60 -
P/RPS 1.29 1.18 1.05 1.29 1.08 0.94 1.55 -3.01%
P/EPS 15.57 12.02 10.22 14.20 11.78 7.61 14.68 0.98%
EY 6.42 8.32 9.79 7.04 8.49 13.14 6.81 -0.97%
DY 5.37 7.93 5.60 4.72 6.58 5.65 4.23 4.05%
P/NAPS 1.76 1.59 1.48 1.50 1.40 1.45 1.78 -0.18%

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