[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 16.26%
YoY- 60.48%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 225,020 98,976 507,085 426,942 318,393 136,286 469,876 -38.81%
PBT 38,286 15,598 104,384 91,252 77,852 33,198 96,036 -45.86%
Tax -9,657 -3,875 -22,821 -21,146 -18,938 -7,626 -24,573 -46.37%
NP 28,629 11,723 81,563 70,106 58,914 25,572 71,463 -45.68%
-
NP to SH 22,007 8,852 65,375 56,660 48,737 21,002 58,518 -47.92%
-
Tax Rate 25.22% 24.84% 21.86% 23.17% 24.33% 22.97% 25.59% -
Total Cost 196,391 87,253 425,522 356,836 259,479 110,714 398,413 -37.62%
-
Net Worth 405,631 398,793 387,671 377,933 391,427 406,558 347,934 10.78%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 12,108 - 108,187 98,982 70,201 - 34,037 -49.82%
Div Payout % 55.02% - 165.49% 174.70% 144.04% - 58.17% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 405,631 398,793 387,671 377,933 391,427 406,558 347,934 10.78%
NOSH 302,709 302,116 300,520 299,947 212,732 210,651 189,094 36.88%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.72% 11.84% 16.08% 16.42% 18.50% 18.76% 15.21% -
ROE 5.43% 2.22% 16.86% 14.99% 12.45% 5.17% 16.82% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 74.34 32.76 168.74 142.34 149.67 64.70 248.49 -55.30%
EPS 7.27 2.93 21.75 18.89 22.91 9.97 22.38 -52.77%
DPS 4.00 0.00 36.00 33.00 33.00 0.00 18.00 -63.34%
NAPS 1.34 1.32 1.29 1.26 1.84 1.93 1.84 -19.07%
Adjusted Per Share Value based on latest NOSH - 302,404
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 23.02 10.12 51.87 43.67 32.57 13.94 48.07 -38.81%
EPS 2.25 0.91 6.69 5.80 4.99 2.15 5.99 -47.97%
DPS 1.24 0.00 11.07 10.13 7.18 0.00 3.48 -49.77%
NAPS 0.4149 0.4079 0.3966 0.3866 0.4004 0.4159 0.3559 10.77%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.95 1.94 1.60 1.51 3.18 1.78 1.56 -
P/RPS 2.62 5.92 0.95 1.06 2.12 2.75 0.63 158.83%
P/EPS 26.82 66.21 7.35 7.99 13.88 17.85 5.04 205.11%
EY 3.73 1.51 13.60 12.51 7.20 5.60 19.84 -67.21%
DY 2.05 0.00 22.50 21.85 10.38 0.00 11.54 -68.43%
P/NAPS 1.46 1.47 1.24 1.20 1.73 0.92 0.85 43.47%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 -
Price 1.93 1.98 1.73 1.50 1.75 1.85 1.73 -
P/RPS 2.60 6.04 1.03 1.05 1.17 2.86 0.70 140.02%
P/EPS 26.55 67.58 7.95 7.94 7.64 18.56 5.59 182.82%
EY 3.77 1.48 12.57 12.59 13.09 5.39 17.89 -64.62%
DY 2.07 0.00 20.81 22.00 18.86 0.00 10.40 -65.94%
P/NAPS 1.44 1.50 1.34 1.19 0.95 0.96 0.94 32.92%

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