[KMLOONG] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -13.46%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 463,437 450,040 395,904 507,085 569,256 636,786 545,144 -10.23%
PBT 81,698 76,572 62,392 104,384 121,669 155,704 132,792 -27.59%
Tax -19,926 -19,314 -15,500 -22,821 -28,194 -37,876 -30,504 -24.65%
NP 61,772 57,258 46,892 81,563 93,474 117,828 102,288 -28.48%
-
NP to SH 48,774 44,014 35,408 65,375 75,546 97,474 84,008 -30.33%
-
Tax Rate 24.39% 25.22% 24.84% 21.86% 23.17% 24.33% 22.97% -
Total Cost 401,665 392,782 349,012 425,522 475,781 518,958 442,856 -6.28%
-
Net Worth 421,272 405,631 398,793 387,671 377,933 391,427 406,558 2.39%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 16,163 24,216 - 108,187 131,976 140,403 - -
Div Payout % 33.14% 55.02% - 165.49% 174.70% 144.04% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 421,272 405,631 398,793 387,671 377,933 391,427 406,558 2.39%
NOSH 303,073 302,709 302,116 300,520 299,947 212,732 210,651 27.36%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.33% 12.72% 11.84% 16.08% 16.42% 18.50% 18.76% -
ROE 11.58% 10.85% 8.88% 16.86% 19.99% 24.90% 20.66% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 152.91 148.67 131.04 168.74 189.79 299.34 258.79 -29.51%
EPS 16.09 14.54 11.72 21.75 25.19 45.82 39.88 -45.30%
DPS 5.33 8.00 0.00 36.00 44.00 66.00 0.00 -
NAPS 1.39 1.34 1.32 1.29 1.26 1.84 1.93 -19.60%
Adjusted Per Share Value based on latest NOSH - 302,210
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 47.46 46.09 40.54 51.93 58.30 65.21 55.83 -10.23%
EPS 4.99 4.51 3.63 6.69 7.74 9.98 8.60 -30.36%
DPS 1.66 2.48 0.00 11.08 13.52 14.38 0.00 -
NAPS 0.4314 0.4154 0.4084 0.397 0.387 0.4009 0.4163 2.39%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.88 1.95 1.94 1.60 1.51 3.18 1.78 -
P/RPS 1.23 1.31 1.48 0.95 0.80 1.06 0.69 46.86%
P/EPS 11.68 13.41 16.55 7.35 6.00 6.94 4.46 89.66%
EY 8.56 7.46 6.04 13.60 16.68 14.41 22.40 -47.24%
DY 2.84 4.10 0.00 22.50 29.14 20.75 0.00 -
P/NAPS 1.35 1.46 1.47 1.24 1.20 1.73 0.92 29.04%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 -
Price 1.99 1.93 1.98 1.73 1.50 1.75 1.85 -
P/RPS 1.30 1.30 1.51 1.03 0.79 0.58 0.71 49.50%
P/EPS 12.37 13.27 16.89 7.95 5.96 3.82 4.64 91.92%
EY 8.09 7.53 5.92 12.57 16.79 26.18 21.56 -47.88%
DY 2.68 4.15 0.00 20.81 29.33 37.71 0.00 -
P/NAPS 1.43 1.44 1.50 1.34 1.19 0.95 0.96 30.33%

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