[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -72.25%
YoY- 50.9%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 563,408 407,394 266,022 127,000 451,533 347,578 225,020 84.08%
PBT 90,633 67,767 39,992 20,893 79,455 61,274 38,286 77.34%
Tax -19,023 -16,538 -9,938 -5,330 -19,930 -14,945 -9,657 56.94%
NP 71,610 51,229 30,054 15,563 59,525 46,329 28,629 83.95%
-
NP to SH 58,256 42,432 25,302 13,358 48,138 36,581 22,007 91.02%
-
Tax Rate 20.99% 24.40% 24.85% 25.51% 25.08% 24.39% 25.22% -
Total Cost 491,798 356,165 235,968 111,437 392,008 301,249 196,391 84.09%
-
Net Worth 444,864 444,409 429,311 435,123 421,537 421,272 405,631 6.33%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 36,564 15,219 15,223 - 30,326 12,122 12,108 108.50%
Div Payout % 62.76% 35.87% 60.17% - 63.00% 33.14% 55.02% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 444,864 444,409 429,311 435,123 421,537 421,272 405,631 6.33%
NOSH 304,701 304,390 304,476 304,282 303,264 303,073 302,709 0.43%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 12.71% 12.57% 11.30% 12.25% 13.18% 13.33% 12.72% -
ROE 13.10% 9.55% 5.89% 3.07% 11.42% 8.68% 5.43% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 184.90 133.84 87.37 41.74 148.89 114.68 74.34 83.26%
EPS 19.12 13.94 8.31 4.39 15.87 12.07 7.27 90.19%
DPS 12.00 5.00 5.00 0.00 10.00 4.00 4.00 107.59%
NAPS 1.46 1.46 1.41 1.43 1.39 1.39 1.34 5.86%
Adjusted Per Share Value based on latest NOSH - 304,282
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 57.70 41.72 27.24 13.01 46.24 35.60 23.04 84.10%
EPS 5.97 4.35 2.59 1.37 4.93 3.75 2.25 91.31%
DPS 3.74 1.56 1.56 0.00 3.11 1.24 1.24 108.33%
NAPS 0.4556 0.4551 0.4397 0.4456 0.4317 0.4314 0.4154 6.33%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.38 2.45 2.06 2.06 2.05 1.88 1.95 -
P/RPS 1.29 1.83 2.36 4.94 1.38 1.64 2.62 -37.56%
P/EPS 12.45 17.58 24.79 46.92 12.91 15.58 26.82 -39.96%
EY 8.03 5.69 4.03 2.13 7.74 6.42 3.73 66.49%
DY 5.04 2.04 2.43 0.00 4.88 2.13 2.05 81.86%
P/NAPS 1.63 1.68 1.46 1.44 1.47 1.35 1.46 7.59%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 11/11/09 -
Price 2.23 2.60 2.11 1.92 2.14 1.99 1.93 -
P/RPS 1.21 1.94 2.42 4.60 1.44 1.74 2.60 -39.86%
P/EPS 11.66 18.65 25.39 43.74 13.48 16.49 26.55 -42.13%
EY 8.57 5.36 3.94 2.29 7.42 6.07 3.77 72.62%
DY 5.38 1.92 2.37 0.00 4.67 2.01 2.07 88.70%
P/NAPS 1.53 1.78 1.50 1.34 1.54 1.43 1.44 4.11%

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