[KMLOONG] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -0.7%
YoY- 47.39%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 1,061,518 808,977 766,607 791,002 607,095 650,537 747,018 6.02%
PBT 158,259 96,433 114,869 128,385 91,749 102,671 152,204 0.65%
Tax -36,799 -18,646 -26,564 -31,315 -24,916 -24,636 -34,684 0.99%
NP 121,460 77,787 88,305 97,070 66,833 78,035 117,520 0.55%
-
NP to SH 96,520 66,919 75,070 81,468 55,274 59,677 92,613 0.69%
-
Tax Rate 23.25% 19.34% 23.13% 24.39% 27.16% 24.00% 22.79% -
Total Cost 940,058 731,190 678,302 693,932 540,262 572,502 629,498 6.90%
-
Net Worth 619,291 591,118 566,134 562,138 522,339 502,792 487,138 4.07%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 71,576 56,050 71,542 46,360 37,034 46,031 39,706 10.30%
Div Payout % 74.16% 83.76% 95.30% 56.91% 67.00% 77.14% 42.87% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 619,291 591,118 566,134 562,138 522,339 502,792 487,138 4.07%
NOSH 311,803 311,115 311,062 310,573 309,076 308,461 306,376 0.29%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 11.44% 9.62% 11.52% 12.27% 11.01% 12.00% 15.73% -
ROE 15.59% 11.32% 13.26% 14.49% 10.58% 11.87% 19.01% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 341.10 260.02 246.45 254.69 196.42 210.90 243.82 5.74%
EPS 31.02 21.51 24.13 26.23 17.88 19.35 30.23 0.43%
DPS 23.00 18.00 23.00 15.00 12.00 15.00 13.00 9.96%
NAPS 1.99 1.90 1.82 1.81 1.69 1.63 1.59 3.80%
Adjusted Per Share Value based on latest NOSH - 310,573
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 108.57 82.74 78.41 80.90 62.09 66.53 76.40 6.02%
EPS 9.87 6.84 7.68 8.33 5.65 6.10 9.47 0.69%
DPS 7.32 5.73 7.32 4.74 3.79 4.71 4.06 10.31%
NAPS 0.6334 0.6046 0.579 0.5749 0.5342 0.5142 0.4982 4.07%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 4.63 3.30 2.80 2.82 2.42 2.26 2.04 -
P/RPS 1.36 1.27 1.14 1.11 1.23 1.07 0.84 8.35%
P/EPS 14.93 15.34 11.60 10.75 13.53 11.68 6.75 14.13%
EY 6.70 6.52 8.62 9.30 7.39 8.56 14.82 -12.38%
DY 4.97 5.45 8.21 5.32 4.96 6.64 6.37 -4.04%
P/NAPS 2.33 1.74 1.54 1.56 1.43 1.39 1.28 10.48%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 29/12/16 30/12/15 31/12/14 31/12/13 31/12/12 23/12/11 -
Price 4.15 3.35 2.90 2.68 2.54 2.28 2.30 -
P/RPS 1.22 1.29 1.18 1.05 1.29 1.08 0.94 4.43%
P/EPS 13.38 15.57 12.02 10.22 14.20 11.78 7.61 9.85%
EY 7.47 6.42 8.32 9.79 7.04 8.49 13.14 -8.97%
DY 5.54 5.37 7.93 5.60 4.72 6.58 5.65 -0.32%
P/NAPS 2.09 1.76 1.59 1.48 1.50 1.40 1.45 6.27%

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