[KMLOONG] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 44.12%
YoY- 134.81%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 636,786 545,144 469,876 426,025 358,276 271,856 263,063 80.38%
PBT 155,704 132,792 96,036 73,750 48,518 22,952 30,443 197.14%
Tax -37,876 -30,504 -24,573 -17,952 -11,560 -4,892 -7,769 187.79%
NP 117,828 102,288 71,463 55,798 36,958 18,060 22,674 200.31%
-
NP to SH 97,474 84,008 58,518 47,074 32,664 18,200 22,449 166.38%
-
Tax Rate 24.33% 22.97% 25.59% 24.34% 23.83% 21.31% 25.52% -
Total Cost 518,958 442,856 398,413 370,226 321,318 253,796 240,389 67.11%
-
Net Worth 391,427 406,558 347,934 332,765 323,525 317,641 313,099 16.06%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 140,403 - 34,037 31,691 10,380 - 17,109 307.37%
Div Payout % 144.04% - 58.17% 67.32% 31.78% - 76.21% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 391,427 406,558 347,934 332,765 323,525 317,641 313,099 16.06%
NOSH 212,732 210,651 189,094 182,837 173,008 171,698 171,092 15.64%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.50% 18.76% 15.21% 13.10% 10.32% 6.64% 8.62% -
ROE 24.90% 20.66% 16.82% 14.15% 10.10% 5.73% 7.17% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 299.34 258.79 248.49 233.01 207.09 158.33 153.75 55.98%
EPS 45.82 39.88 22.38 25.75 18.88 10.60 13.13 130.24%
DPS 66.00 0.00 18.00 17.33 6.00 0.00 10.00 252.25%
NAPS 1.84 1.93 1.84 1.82 1.87 1.85 1.83 0.36%
Adjusted Per Share Value based on latest NOSH - 202,281
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 65.13 55.76 48.06 43.57 36.64 27.80 26.91 80.36%
EPS 9.97 8.59 5.99 4.81 3.34 1.86 2.30 166.09%
DPS 14.36 0.00 3.48 3.24 1.06 0.00 1.75 307.35%
NAPS 0.4003 0.4158 0.3559 0.3403 0.3309 0.3249 0.3202 16.06%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.18 1.78 1.56 2.74 2.71 2.22 1.60 -
P/RPS 1.06 0.69 0.63 1.18 1.31 1.40 1.04 1.27%
P/EPS 6.94 4.46 5.04 10.64 14.35 20.94 12.19 -31.33%
EY 14.41 22.40 19.84 9.40 6.97 4.77 8.20 45.67%
DY 20.75 0.00 11.54 6.33 2.21 0.00 6.25 122.71%
P/NAPS 1.73 0.92 0.85 1.51 1.45 1.20 0.87 58.19%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.75 1.85 1.73 3.16 2.41 2.28 1.73 -
P/RPS 0.58 0.71 0.70 1.36 1.16 1.44 1.13 -35.91%
P/EPS 3.82 4.64 5.59 12.27 12.76 21.51 13.19 -56.25%
EY 26.18 21.56 17.89 8.15 7.83 4.65 7.58 128.66%
DY 37.71 0.00 10.40 5.49 2.49 0.00 5.78 249.55%
P/NAPS 0.95 0.96 0.94 1.74 1.29 1.23 0.95 0.00%

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