[KMLOONG] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -18.93%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 469,876 426,025 358,276 271,856 263,063 246,989 232,268 59.74%
PBT 96,036 73,750 48,518 22,952 30,443 25,660 20,874 175.85%
Tax -24,573 -17,952 -11,560 -4,892 -7,769 -5,972 -4,530 207.77%
NP 71,463 55,798 36,958 18,060 22,674 19,688 16,344 166.67%
-
NP to SH 58,518 47,074 32,664 18,200 22,449 20,048 17,604 122.24%
-
Tax Rate 25.59% 24.34% 23.83% 21.31% 25.52% 23.27% 21.70% -
Total Cost 398,413 370,226 321,318 253,796 240,389 227,301 215,924 50.26%
-
Net Worth 347,934 332,765 323,525 317,641 313,099 306,193 302,515 9.74%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 34,037 31,691 10,380 - 17,109 6,842 10,254 122.03%
Div Payout % 58.17% 67.32% 31.78% - 76.21% 34.13% 58.25% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 347,934 332,765 323,525 317,641 313,099 306,193 302,515 9.74%
NOSH 189,094 182,837 173,008 171,698 171,092 171,058 170,912 6.95%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 15.21% 13.10% 10.32% 6.64% 8.62% 7.97% 7.04% -
ROE 16.82% 14.15% 10.10% 5.73% 7.17% 6.55% 5.82% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 248.49 233.01 207.09 158.33 153.75 144.39 135.90 49.36%
EPS 22.38 25.75 18.88 10.60 13.13 11.72 10.30 67.52%
DPS 18.00 17.33 6.00 0.00 10.00 4.00 6.00 107.59%
NAPS 1.84 1.82 1.87 1.85 1.83 1.79 1.77 2.61%
Adjusted Per Share Value based on latest NOSH - 171,698
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 48.08 43.59 36.66 27.82 26.92 25.27 23.77 59.73%
EPS 5.99 4.82 3.34 1.86 2.30 2.05 1.80 122.40%
DPS 3.48 3.24 1.06 0.00 1.75 0.70 1.05 121.80%
NAPS 0.356 0.3405 0.331 0.325 0.3204 0.3133 0.3095 9.75%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.56 2.74 2.71 2.22 1.60 1.47 1.47 -
P/RPS 0.63 1.18 1.31 1.40 1.04 1.02 1.08 -30.11%
P/EPS 5.04 10.64 14.35 20.94 12.19 12.54 14.27 -49.93%
EY 19.84 9.40 6.97 4.77 8.20 7.97 7.01 99.70%
DY 11.54 6.33 2.21 0.00 6.25 2.72 4.08 99.62%
P/NAPS 0.85 1.51 1.45 1.20 0.87 0.82 0.83 1.59%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 -
Price 1.73 3.16 2.41 2.28 1.73 1.64 1.40 -
P/RPS 0.70 1.36 1.16 1.44 1.13 1.14 1.03 -22.64%
P/EPS 5.59 12.27 12.76 21.51 13.19 13.99 13.59 -44.60%
EY 17.89 8.15 7.83 4.65 7.58 7.15 7.36 80.48%
DY 10.40 5.49 2.49 0.00 5.78 2.44 4.29 80.17%
P/NAPS 0.94 1.74 1.29 1.23 0.95 0.92 0.79 12.25%

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