[KMLOONG] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 16.03%
YoY- 198.41%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 395,904 507,085 569,256 636,786 545,144 469,876 426,025 -4.77%
PBT 62,392 104,384 121,669 155,704 132,792 96,036 73,750 -10.55%
Tax -15,500 -22,821 -28,194 -37,876 -30,504 -24,573 -17,952 -9.33%
NP 46,892 81,563 93,474 117,828 102,288 71,463 55,798 -10.95%
-
NP to SH 35,408 65,375 75,546 97,474 84,008 58,518 47,074 -17.30%
-
Tax Rate 24.84% 21.86% 23.17% 24.33% 22.97% 25.59% 24.34% -
Total Cost 349,012 425,522 475,781 518,958 442,856 398,413 370,226 -3.86%
-
Net Worth 398,793 387,671 377,933 391,427 406,558 347,934 332,765 12.83%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 108,187 131,976 140,403 - 34,037 31,691 -
Div Payout % - 165.49% 174.70% 144.04% - 58.17% 67.32% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 398,793 387,671 377,933 391,427 406,558 347,934 332,765 12.83%
NOSH 302,116 300,520 299,947 212,732 210,651 189,094 182,837 39.81%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.84% 16.08% 16.42% 18.50% 18.76% 15.21% 13.10% -
ROE 8.88% 16.86% 19.99% 24.90% 20.66% 16.82% 14.15% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 131.04 168.74 189.79 299.34 258.79 248.49 233.01 -31.89%
EPS 11.72 21.75 25.19 45.82 39.88 22.38 25.75 -40.85%
DPS 0.00 36.00 44.00 66.00 0.00 18.00 17.33 -
NAPS 1.32 1.29 1.26 1.84 1.93 1.84 1.82 -19.29%
Adjusted Per Share Value based on latest NOSH - 214,667
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 40.49 51.86 58.22 65.13 55.76 48.06 43.57 -4.77%
EPS 3.62 6.69 7.73 9.97 8.59 5.99 4.81 -17.27%
DPS 0.00 11.07 13.50 14.36 0.00 3.48 3.24 -
NAPS 0.4079 0.3965 0.3865 0.4003 0.4158 0.3559 0.3403 12.85%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.94 1.60 1.51 3.18 1.78 1.56 2.74 -
P/RPS 1.48 0.95 0.80 1.06 0.69 0.63 1.18 16.31%
P/EPS 16.55 7.35 6.00 6.94 4.46 5.04 10.64 34.28%
EY 6.04 13.60 16.68 14.41 22.40 19.84 9.40 -25.55%
DY 0.00 22.50 29.14 20.75 0.00 11.54 6.33 -
P/NAPS 1.47 1.24 1.20 1.73 0.92 0.85 1.51 -1.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 -
Price 1.98 1.73 1.50 1.75 1.85 1.73 3.16 -
P/RPS 1.51 1.03 0.79 0.58 0.71 0.70 1.36 7.23%
P/EPS 16.89 7.95 5.96 3.82 4.64 5.59 12.27 23.76%
EY 5.92 12.57 16.79 26.18 21.56 17.89 8.15 -19.20%
DY 0.00 20.81 29.33 37.71 0.00 10.40 5.49 -
P/NAPS 1.50 1.34 1.19 0.95 0.96 0.94 1.74 -9.42%

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