[KMLOONG] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -22.5%
YoY- 60.48%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 450,040 395,904 507,085 569,256 636,786 545,144 469,876 -2.83%
PBT 76,572 62,392 104,384 121,669 155,704 132,792 96,036 -14.02%
Tax -19,314 -15,500 -22,821 -28,194 -37,876 -30,504 -24,573 -14.84%
NP 57,258 46,892 81,563 93,474 117,828 102,288 71,463 -13.74%
-
NP to SH 44,014 35,408 65,375 75,546 97,474 84,008 58,518 -17.30%
-
Tax Rate 25.22% 24.84% 21.86% 23.17% 24.33% 22.97% 25.59% -
Total Cost 392,782 349,012 425,522 475,781 518,958 442,856 398,413 -0.94%
-
Net Worth 405,631 398,793 387,671 377,933 391,427 406,558 347,934 10.78%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 24,216 - 108,187 131,976 140,403 - 34,037 -20.32%
Div Payout % 55.02% - 165.49% 174.70% 144.04% - 58.17% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 405,631 398,793 387,671 377,933 391,427 406,558 347,934 10.78%
NOSH 302,709 302,116 300,520 299,947 212,732 210,651 189,094 36.88%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.72% 11.84% 16.08% 16.42% 18.50% 18.76% 15.21% -
ROE 10.85% 8.88% 16.86% 19.99% 24.90% 20.66% 16.82% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 148.67 131.04 168.74 189.79 299.34 258.79 248.49 -29.01%
EPS 14.54 11.72 21.75 25.19 45.82 39.88 22.38 -25.00%
DPS 8.00 0.00 36.00 44.00 66.00 0.00 18.00 -41.79%
NAPS 1.34 1.32 1.29 1.26 1.84 1.93 1.84 -19.07%
Adjusted Per Share Value based on latest NOSH - 302,404
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 46.03 40.49 51.86 58.22 65.13 55.76 48.06 -2.83%
EPS 4.50 3.62 6.69 7.73 9.97 8.59 5.99 -17.37%
DPS 2.48 0.00 11.07 13.50 14.36 0.00 3.48 -20.23%
NAPS 0.4149 0.4079 0.3965 0.3865 0.4003 0.4158 0.3559 10.77%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.95 1.94 1.60 1.51 3.18 1.78 1.56 -
P/RPS 1.31 1.48 0.95 0.80 1.06 0.69 0.63 62.98%
P/EPS 13.41 16.55 7.35 6.00 6.94 4.46 5.04 92.12%
EY 7.46 6.04 13.60 16.68 14.41 22.40 19.84 -47.93%
DY 4.10 0.00 22.50 29.14 20.75 0.00 11.54 -49.86%
P/NAPS 1.46 1.47 1.24 1.20 1.73 0.92 0.85 43.47%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 -
Price 1.93 1.98 1.73 1.50 1.75 1.85 1.73 -
P/RPS 1.30 1.51 1.03 0.79 0.58 0.71 0.70 51.14%
P/EPS 13.27 16.89 7.95 5.96 3.82 4.64 5.59 78.04%
EY 7.53 5.92 12.57 16.79 26.18 21.56 17.89 -43.86%
DY 4.15 0.00 20.81 29.33 37.71 0.00 10.40 -45.82%
P/NAPS 1.44 1.50 1.34 1.19 0.95 0.96 0.94 32.92%

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