[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 116.18%
YoY- 134.81%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 318,393 136,286 469,876 319,519 179,138 67,964 263,063 13.58%
PBT 77,852 33,198 96,036 55,313 24,259 5,738 30,443 87.11%
Tax -18,938 -7,626 -24,573 -13,464 -5,780 -1,223 -7,769 81.22%
NP 58,914 25,572 71,463 41,849 18,479 4,515 22,674 89.10%
-
NP to SH 48,737 21,002 58,518 35,306 16,332 4,550 22,449 67.74%
-
Tax Rate 24.33% 22.97% 25.59% 24.34% 23.83% 21.31% 25.52% -
Total Cost 259,479 110,714 398,413 277,670 160,659 63,449 240,389 5.23%
-
Net Worth 391,427 406,558 347,934 332,765 323,525 317,641 313,099 16.06%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 70,201 - 34,037 23,768 5,190 - 17,109 156.51%
Div Payout % 144.04% - 58.17% 67.32% 31.78% - 76.21% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 391,427 406,558 347,934 332,765 323,525 317,641 313,099 16.06%
NOSH 212,732 210,651 189,094 182,837 173,008 171,698 171,092 15.64%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.50% 18.76% 15.21% 13.10% 10.32% 6.64% 8.62% -
ROE 12.45% 5.17% 16.82% 10.61% 5.05% 1.43% 7.17% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 149.67 64.70 248.49 174.76 103.54 39.58 153.75 -1.77%
EPS 22.91 9.97 22.38 19.31 9.44 2.65 13.13 44.98%
DPS 33.00 0.00 18.00 13.00 3.00 0.00 10.00 121.81%
NAPS 1.84 1.93 1.84 1.82 1.87 1.85 1.83 0.36%
Adjusted Per Share Value based on latest NOSH - 202,281
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 32.56 13.94 48.06 32.68 18.32 6.95 26.91 13.56%
EPS 4.98 2.15 5.99 3.61 1.67 0.47 2.30 67.44%
DPS 7.18 0.00 3.48 2.43 0.53 0.00 1.75 156.50%
NAPS 0.4003 0.4158 0.3559 0.3403 0.3309 0.3249 0.3202 16.06%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.18 1.78 1.56 2.74 2.71 2.22 1.60 -
P/RPS 2.12 2.75 0.63 1.57 2.62 5.61 1.04 60.83%
P/EPS 13.88 17.85 5.04 14.19 28.71 83.77 12.19 9.04%
EY 7.20 5.60 19.84 7.05 3.48 1.19 8.20 -8.31%
DY 10.38 0.00 11.54 4.74 1.11 0.00 6.25 40.28%
P/NAPS 1.73 0.92 0.85 1.51 1.45 1.20 0.87 58.19%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.75 1.85 1.73 3.16 2.41 2.28 1.73 -
P/RPS 1.17 2.86 0.70 1.81 2.33 5.76 1.13 2.34%
P/EPS 7.64 18.56 5.59 16.36 25.53 86.04 13.19 -30.53%
EY 13.09 5.39 17.89 6.11 3.92 1.16 7.58 43.98%
DY 18.86 0.00 10.40 4.11 1.24 0.00 5.78 120.15%
P/NAPS 0.95 0.96 0.94 1.74 1.29 1.23 0.95 0.00%

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