[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -64.11%
YoY- 361.58%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 507,085 426,942 318,393 136,286 469,876 319,519 179,138 99.47%
PBT 104,384 91,252 77,852 33,198 96,036 55,313 24,259 163.38%
Tax -22,821 -21,146 -18,938 -7,626 -24,573 -13,464 -5,780 148.76%
NP 81,563 70,106 58,914 25,572 71,463 41,849 18,479 167.86%
-
NP to SH 65,375 56,660 48,737 21,002 58,518 35,306 16,332 151.04%
-
Tax Rate 21.86% 23.17% 24.33% 22.97% 25.59% 24.34% 23.83% -
Total Cost 425,522 356,836 259,479 110,714 398,413 277,670 160,659 90.86%
-
Net Worth 387,671 377,933 391,427 406,558 347,934 332,765 323,525 12.75%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 108,187 98,982 70,201 - 34,037 23,768 5,190 650.48%
Div Payout % 165.49% 174.70% 144.04% - 58.17% 67.32% 31.78% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 387,671 377,933 391,427 406,558 347,934 332,765 323,525 12.75%
NOSH 300,520 299,947 212,732 210,651 189,094 182,837 173,008 44.25%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 16.08% 16.42% 18.50% 18.76% 15.21% 13.10% 10.32% -
ROE 16.86% 14.99% 12.45% 5.17% 16.82% 10.61% 5.05% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 168.74 142.34 149.67 64.70 248.49 174.76 103.54 38.28%
EPS 21.75 18.89 22.91 9.97 22.38 19.31 9.44 74.00%
DPS 36.00 33.00 33.00 0.00 18.00 13.00 3.00 420.21%
NAPS 1.29 1.26 1.84 1.93 1.84 1.82 1.87 -21.83%
Adjusted Per Share Value based on latest NOSH - 210,651
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 51.86 43.67 32.56 13.94 48.06 32.68 18.32 99.48%
EPS 6.69 5.80 4.98 2.15 5.99 3.61 1.67 151.17%
DPS 11.07 10.12 7.18 0.00 3.48 2.43 0.53 651.47%
NAPS 0.3965 0.3865 0.4003 0.4158 0.3559 0.3403 0.3309 12.75%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.60 1.51 3.18 1.78 1.56 2.74 2.71 -
P/RPS 0.95 1.06 2.12 2.75 0.63 1.57 2.62 -48.99%
P/EPS 7.35 7.99 13.88 17.85 5.04 14.19 28.71 -59.51%
EY 13.60 12.51 7.20 5.60 19.84 7.05 3.48 147.08%
DY 22.50 21.85 10.38 0.00 11.54 4.74 1.11 636.68%
P/NAPS 1.24 1.20 1.73 0.92 0.85 1.51 1.45 -9.86%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 -
Price 1.73 1.50 1.75 1.85 1.73 3.16 2.41 -
P/RPS 1.03 1.05 1.17 2.86 0.70 1.81 2.33 -41.82%
P/EPS 7.95 7.94 7.64 18.56 5.59 16.36 25.53 -53.89%
EY 12.57 12.59 13.09 5.39 17.89 6.11 3.92 116.68%
DY 20.81 22.00 18.86 0.00 10.40 4.11 1.24 549.91%
P/NAPS 1.34 1.19 0.95 0.96 0.94 1.74 1.29 2.55%

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