[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -79.73%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 469,876 319,519 179,138 67,964 263,063 185,242 116,134 153.26%
PBT 96,036 55,313 24,259 5,738 30,443 19,245 10,437 337.33%
Tax -24,573 -13,464 -5,780 -1,223 -7,769 -4,479 -2,265 387.94%
NP 71,463 41,849 18,479 4,515 22,674 14,766 8,172 322.78%
-
NP to SH 58,518 35,306 16,332 4,550 22,449 15,036 8,802 252.34%
-
Tax Rate 25.59% 24.34% 23.83% 21.31% 25.52% 23.27% 21.70% -
Total Cost 398,413 277,670 160,659 63,449 240,389 170,476 107,962 138.23%
-
Net Worth 347,934 332,765 323,525 317,641 313,099 306,193 302,515 9.74%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 34,037 23,768 5,190 - 17,109 5,131 5,127 252.01%
Div Payout % 58.17% 67.32% 31.78% - 76.21% 34.13% 58.25% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 347,934 332,765 323,525 317,641 313,099 306,193 302,515 9.74%
NOSH 189,094 182,837 173,008 171,698 171,092 171,058 170,912 6.95%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 15.21% 13.10% 10.32% 6.64% 8.62% 7.97% 7.04% -
ROE 16.82% 10.61% 5.05% 1.43% 7.17% 4.91% 2.91% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 248.49 174.76 103.54 39.58 153.75 108.29 67.95 136.80%
EPS 22.38 19.31 9.44 2.65 13.13 8.79 5.15 165.58%
DPS 18.00 13.00 3.00 0.00 10.00 3.00 3.00 229.11%
NAPS 1.84 1.82 1.87 1.85 1.83 1.79 1.77 2.61%
Adjusted Per Share Value based on latest NOSH - 171,698
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 48.07 32.68 18.32 6.95 26.91 18.95 11.88 153.27%
EPS 5.99 3.61 1.67 0.47 2.30 1.54 0.90 252.60%
DPS 3.48 2.43 0.53 0.00 1.75 0.52 0.52 253.89%
NAPS 0.3559 0.3404 0.3309 0.3249 0.3203 0.3132 0.3095 9.73%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.56 2.74 2.71 2.22 1.60 1.47 1.47 -
P/RPS 0.63 1.57 2.62 5.61 1.04 1.36 2.16 -55.92%
P/EPS 5.04 14.19 28.71 83.77 12.19 16.72 28.54 -68.42%
EY 19.84 7.05 3.48 1.19 8.20 5.98 3.50 216.91%
DY 11.54 4.74 1.11 0.00 6.25 2.04 2.04 216.48%
P/NAPS 0.85 1.51 1.45 1.20 0.87 0.82 0.83 1.59%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 -
Price 1.73 3.16 2.41 2.28 1.73 1.64 1.40 -
P/RPS 0.70 1.81 2.33 5.76 1.13 1.51 2.06 -51.20%
P/EPS 5.59 16.36 25.53 86.04 13.19 18.66 27.18 -65.05%
EY 17.89 6.11 3.92 1.16 7.58 5.36 3.68 186.14%
DY 10.40 4.11 1.24 0.00 5.78 1.83 2.14 186.08%
P/NAPS 0.94 1.74 1.29 1.23 0.95 0.92 0.79 12.25%

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