[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2008 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 132.06%
YoY- 198.41%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 98,976 507,085 426,942 318,393 136,286 469,876 319,519 -54.25%
PBT 15,598 104,384 91,252 77,852 33,198 96,036 55,313 -57.03%
Tax -3,875 -22,821 -21,146 -18,938 -7,626 -24,573 -13,464 -56.44%
NP 11,723 81,563 70,106 58,914 25,572 71,463 41,849 -57.22%
-
NP to SH 8,852 65,375 56,660 48,737 21,002 58,518 35,306 -60.27%
-
Tax Rate 24.84% 21.86% 23.17% 24.33% 22.97% 25.59% 24.34% -
Total Cost 87,253 425,522 356,836 259,479 110,714 398,413 277,670 -53.81%
-
Net Worth 398,793 387,671 377,933 391,427 406,558 347,934 332,765 12.83%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 108,187 98,982 70,201 - 34,037 23,768 -
Div Payout % - 165.49% 174.70% 144.04% - 58.17% 67.32% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 398,793 387,671 377,933 391,427 406,558 347,934 332,765 12.83%
NOSH 302,116 300,520 299,947 212,732 210,651 189,094 182,837 39.81%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.84% 16.08% 16.42% 18.50% 18.76% 15.21% 13.10% -
ROE 2.22% 16.86% 14.99% 12.45% 5.17% 16.82% 10.61% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 32.76 168.74 142.34 149.67 64.70 248.49 174.76 -67.27%
EPS 2.93 21.75 18.89 22.91 9.97 22.38 19.31 -71.58%
DPS 0.00 36.00 33.00 33.00 0.00 18.00 13.00 -
NAPS 1.32 1.29 1.26 1.84 1.93 1.84 1.82 -19.29%
Adjusted Per Share Value based on latest NOSH - 214,667
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 10.14 51.93 43.72 32.61 13.96 48.12 32.72 -54.23%
EPS 0.91 6.70 5.80 4.99 2.15 5.99 3.62 -60.20%
DPS 0.00 11.08 10.14 7.19 0.00 3.49 2.43 -
NAPS 0.4084 0.397 0.387 0.4009 0.4164 0.3563 0.3408 12.83%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.94 1.60 1.51 3.18 1.78 1.56 2.74 -
P/RPS 5.92 0.95 1.06 2.12 2.75 0.63 1.57 142.45%
P/EPS 66.21 7.35 7.99 13.88 17.85 5.04 14.19 179.49%
EY 1.51 13.60 12.51 7.20 5.60 19.84 7.05 -64.23%
DY 0.00 22.50 21.85 10.38 0.00 11.54 4.74 -
P/NAPS 1.47 1.24 1.20 1.73 0.92 0.85 1.51 -1.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 -
Price 1.98 1.73 1.50 1.75 1.85 1.73 3.16 -
P/RPS 6.04 1.03 1.05 1.17 2.86 0.70 1.81 123.47%
P/EPS 67.58 7.95 7.94 7.64 18.56 5.59 16.36 157.67%
EY 1.48 12.57 12.59 13.09 5.39 17.89 6.11 -61.17%
DY 0.00 20.81 22.00 18.86 0.00 10.40 4.11 -
P/NAPS 1.50 1.34 1.19 0.95 0.96 0.94 1.74 -9.42%

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