[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 89.41%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 175,150 563,408 407,394 266,022 127,000 451,533 347,578 -36.75%
PBT 35,156 90,633 67,767 39,992 20,893 79,455 61,274 -31.02%
Tax -8,602 -19,023 -16,538 -9,938 -5,330 -19,930 -14,945 -30.87%
NP 26,554 71,610 51,229 30,054 15,563 59,525 46,329 -31.06%
-
NP to SH 19,906 58,256 42,432 25,302 13,358 48,138 36,581 -33.42%
-
Tax Rate 24.47% 20.99% 24.40% 24.85% 25.51% 25.08% 24.39% -
Total Cost 148,596 491,798 356,165 235,968 111,437 392,008 301,249 -37.65%
-
Net Worth 467,119 444,864 444,409 429,311 435,123 421,537 421,272 7.14%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 36,564 15,219 15,223 - 30,326 12,122 -
Div Payout % - 62.76% 35.87% 60.17% - 63.00% 33.14% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 467,119 444,864 444,409 429,311 435,123 421,537 421,272 7.14%
NOSH 305,306 304,701 304,390 304,476 304,282 303,264 303,073 0.49%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 15.16% 12.71% 12.57% 11.30% 12.25% 13.18% 13.33% -
ROE 4.26% 13.10% 9.55% 5.89% 3.07% 11.42% 8.68% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 57.37 184.90 133.84 87.37 41.74 148.89 114.68 -37.06%
EPS 6.52 19.12 13.94 8.31 4.39 15.87 12.07 -33.74%
DPS 0.00 12.00 5.00 5.00 0.00 10.00 4.00 -
NAPS 1.53 1.46 1.46 1.41 1.43 1.39 1.39 6.62%
Adjusted Per Share Value based on latest NOSH - 304,693
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 17.91 57.62 41.67 27.21 12.99 46.18 35.55 -36.76%
EPS 2.04 5.96 4.34 2.59 1.37 4.92 3.74 -33.31%
DPS 0.00 3.74 1.56 1.56 0.00 3.10 1.24 -
NAPS 0.4778 0.455 0.4545 0.4391 0.445 0.4311 0.4309 7.15%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.21 2.38 2.45 2.06 2.06 2.05 1.88 -
P/RPS 3.85 1.29 1.83 2.36 4.94 1.38 1.64 76.91%
P/EPS 33.90 12.45 17.58 24.79 46.92 12.91 15.58 68.15%
EY 2.95 8.03 5.69 4.03 2.13 7.74 6.42 -40.53%
DY 0.00 5.04 2.04 2.43 0.00 4.88 2.13 -
P/NAPS 1.44 1.63 1.68 1.46 1.44 1.47 1.35 4.40%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 -
Price 2.14 2.23 2.60 2.11 1.92 2.14 1.99 -
P/RPS 3.73 1.21 1.94 2.42 4.60 1.44 1.74 66.48%
P/EPS 32.82 11.66 18.65 25.39 43.74 13.48 16.49 58.42%
EY 3.05 8.57 5.36 3.94 2.29 7.42 6.07 -36.87%
DY 0.00 5.38 1.92 2.37 0.00 4.67 2.01 -
P/NAPS 1.40 1.53 1.78 1.50 1.34 1.54 1.43 -1.40%

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