[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -86.46%
YoY- -57.85%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 451,533 347,578 225,020 98,976 507,085 426,942 318,393 26.14%
PBT 79,455 61,274 38,286 15,598 104,384 91,252 77,852 1.36%
Tax -19,930 -14,945 -9,657 -3,875 -22,821 -21,146 -18,938 3.45%
NP 59,525 46,329 28,629 11,723 81,563 70,106 58,914 0.68%
-
NP to SH 48,138 36,581 22,007 8,852 65,375 56,660 48,737 -0.81%
-
Tax Rate 25.08% 24.39% 25.22% 24.84% 21.86% 23.17% 24.33% -
Total Cost 392,008 301,249 196,391 87,253 425,522 356,836 259,479 31.56%
-
Net Worth 421,537 421,272 405,631 398,793 387,671 377,933 391,427 5.05%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 30,326 12,122 12,108 - 108,187 98,982 70,201 -42.76%
Div Payout % 63.00% 33.14% 55.02% - 165.49% 174.70% 144.04% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 421,537 421,272 405,631 398,793 387,671 377,933 391,427 5.05%
NOSH 303,264 303,073 302,709 302,116 300,520 299,947 212,732 26.58%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 13.18% 13.33% 12.72% 11.84% 16.08% 16.42% 18.50% -
ROE 11.42% 8.68% 5.43% 2.22% 16.86% 14.99% 12.45% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 148.89 114.68 74.34 32.76 168.74 142.34 149.67 -0.34%
EPS 15.87 12.07 7.27 2.93 21.75 18.89 22.91 -21.65%
DPS 10.00 4.00 4.00 0.00 36.00 33.00 33.00 -54.78%
NAPS 1.39 1.39 1.34 1.32 1.29 1.26 1.84 -17.01%
Adjusted Per Share Value based on latest NOSH - 302,116
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 46.18 35.55 23.01 10.12 51.86 43.67 32.56 26.15%
EPS 4.92 3.74 2.25 0.91 6.69 5.80 4.98 -0.80%
DPS 3.10 1.24 1.24 0.00 11.07 10.12 7.18 -42.78%
NAPS 0.4311 0.4309 0.4149 0.4079 0.3965 0.3865 0.4003 5.05%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.05 1.88 1.95 1.94 1.60 1.51 3.18 -
P/RPS 1.38 1.64 2.62 5.92 0.95 1.06 2.12 -24.83%
P/EPS 12.91 15.58 26.82 66.21 7.35 7.99 13.88 -4.70%
EY 7.74 6.42 3.73 1.51 13.60 12.51 7.20 4.92%
DY 4.88 2.13 2.05 0.00 22.50 21.85 10.38 -39.45%
P/NAPS 1.47 1.35 1.46 1.47 1.24 1.20 1.73 -10.26%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 23/12/09 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 -
Price 2.14 1.99 1.93 1.98 1.73 1.50 1.75 -
P/RPS 1.44 1.74 2.60 6.04 1.03 1.05 1.17 14.80%
P/EPS 13.48 16.49 26.55 67.58 7.95 7.94 7.64 45.86%
EY 7.42 6.07 3.77 1.48 12.57 12.59 13.09 -31.43%
DY 4.67 2.01 2.07 0.00 20.81 22.00 18.86 -60.46%
P/NAPS 1.54 1.43 1.44 1.50 1.34 1.19 0.95 37.87%

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