[KMLOONG] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 79.47%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 545,144 469,876 426,025 358,276 271,856 263,063 246,989 69.60%
PBT 132,792 96,036 73,750 48,518 22,952 30,443 25,660 199.48%
Tax -30,504 -24,573 -17,952 -11,560 -4,892 -7,769 -5,972 196.88%
NP 102,288 71,463 55,798 36,958 18,060 22,674 19,688 200.27%
-
NP to SH 84,008 58,518 47,074 32,664 18,200 22,449 20,048 160.14%
-
Tax Rate 22.97% 25.59% 24.34% 23.83% 21.31% 25.52% 23.27% -
Total Cost 442,856 398,413 370,226 321,318 253,796 240,389 227,301 56.05%
-
Net Worth 406,558 347,934 332,765 323,525 317,641 313,099 306,193 20.82%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 34,037 31,691 10,380 - 17,109 6,842 -
Div Payout % - 58.17% 67.32% 31.78% - 76.21% 34.13% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 406,558 347,934 332,765 323,525 317,641 313,099 306,193 20.82%
NOSH 210,651 189,094 182,837 173,008 171,698 171,092 171,058 14.90%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 18.76% 15.21% 13.10% 10.32% 6.64% 8.62% 7.97% -
ROE 20.66% 16.82% 14.15% 10.10% 5.73% 7.17% 6.55% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 258.79 248.49 233.01 207.09 158.33 153.75 144.39 47.60%
EPS 39.88 22.38 25.75 18.88 10.60 13.13 11.72 126.39%
DPS 0.00 18.00 17.33 6.00 0.00 10.00 4.00 -
NAPS 1.93 1.84 1.82 1.87 1.85 1.83 1.79 5.15%
Adjusted Per Share Value based on latest NOSH - 175,588
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 55.84 48.13 43.64 36.70 27.84 26.94 25.30 69.60%
EPS 8.60 5.99 4.82 3.35 1.86 2.30 2.05 160.34%
DPS 0.00 3.49 3.25 1.06 0.00 1.75 0.70 -
NAPS 0.4164 0.3564 0.3408 0.3314 0.3253 0.3207 0.3136 20.82%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.78 1.56 2.74 2.71 2.22 1.60 1.47 -
P/RPS 0.69 0.63 1.18 1.31 1.40 1.04 1.02 -22.95%
P/EPS 4.46 5.04 10.64 14.35 20.94 12.19 12.54 -49.83%
EY 22.40 19.84 9.40 6.97 4.77 8.20 7.97 99.28%
DY 0.00 11.54 6.33 2.21 0.00 6.25 2.72 -
P/NAPS 0.92 0.85 1.51 1.45 1.20 0.87 0.82 7.98%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.85 1.73 3.16 2.41 2.28 1.73 1.64 -
P/RPS 0.71 0.70 1.36 1.16 1.44 1.13 1.14 -27.09%
P/EPS 4.64 5.59 12.27 12.76 21.51 13.19 13.99 -52.11%
EY 21.56 17.89 8.15 7.83 4.65 7.58 7.15 108.85%
DY 0.00 10.40 5.49 2.49 0.00 5.78 2.44 -
P/NAPS 0.96 0.94 1.74 1.29 1.23 0.95 0.92 2.88%

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