[KMLOONG] QoQ Cumulative Quarter Result on 31-Jan-2007 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 49.3%
YoY- 97.25%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 319,519 179,138 67,964 263,063 185,242 116,134 52,253 233.29%
PBT 55,313 24,259 5,738 30,443 19,245 10,437 5,653 355.57%
Tax -13,464 -5,780 -1,223 -7,769 -4,479 -2,265 -1,048 445.99%
NP 41,849 18,479 4,515 22,674 14,766 8,172 4,605 333.73%
-
NP to SH 35,306 16,332 4,550 22,449 15,036 8,802 4,643 285.26%
-
Tax Rate 24.34% 23.83% 21.31% 25.52% 23.27% 21.70% 18.54% -
Total Cost 277,670 160,659 63,449 240,389 170,476 107,962 47,648 222.79%
-
Net Worth 332,765 323,525 317,641 313,099 306,193 302,515 302,136 6.63%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 23,768 5,190 - 17,109 5,131 5,127 - -
Div Payout % 67.32% 31.78% - 76.21% 34.13% 58.25% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 332,765 323,525 317,641 313,099 306,193 302,515 302,136 6.63%
NOSH 182,837 173,008 171,698 171,092 171,058 170,912 170,698 4.67%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.10% 10.32% 6.64% 8.62% 7.97% 7.04% 8.81% -
ROE 10.61% 5.05% 1.43% 7.17% 4.91% 2.91% 1.54% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 174.76 103.54 39.58 153.75 108.29 67.95 30.61 218.42%
EPS 19.31 9.44 2.65 13.13 8.79 5.15 2.72 268.06%
DPS 13.00 3.00 0.00 10.00 3.00 3.00 0.00 -
NAPS 1.82 1.87 1.85 1.83 1.79 1.77 1.77 1.86%
Adjusted Per Share Value based on latest NOSH - 171,160
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 32.68 18.32 6.95 26.91 18.95 11.88 5.35 233.05%
EPS 3.61 1.67 0.47 2.30 1.54 0.90 0.47 287.84%
DPS 2.43 0.53 0.00 1.75 0.52 0.52 0.00 -
NAPS 0.3404 0.3309 0.3249 0.3203 0.3132 0.3095 0.3091 6.62%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.74 2.71 2.22 1.60 1.47 1.47 1.29 -
P/RPS 1.57 2.62 5.61 1.04 1.36 2.16 4.21 -48.09%
P/EPS 14.19 28.71 83.77 12.19 16.72 28.54 47.43 -55.16%
EY 7.05 3.48 1.19 8.20 5.98 3.50 2.11 123.00%
DY 4.74 1.11 0.00 6.25 2.04 2.04 0.00 -
P/NAPS 1.51 1.45 1.20 0.87 0.82 0.83 0.73 62.12%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 29/06/06 -
Price 3.16 2.41 2.28 1.73 1.64 1.40 1.30 -
P/RPS 1.81 2.33 5.76 1.13 1.51 2.06 4.25 -43.30%
P/EPS 16.36 25.53 86.04 13.19 18.66 27.18 47.79 -50.96%
EY 6.11 3.92 1.16 7.58 5.36 3.68 2.09 104.05%
DY 4.11 1.24 0.00 5.78 1.83 2.14 0.00 -
P/NAPS 1.74 1.29 1.23 0.95 0.92 0.79 0.73 78.15%

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