[KMLOONG] QoQ Quarter Result on 30-Apr-2007 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -38.63%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 150,357 140,381 111,174 67,964 77,821 69,108 63,881 76.66%
PBT 40,723 31,054 18,521 5,738 11,198 8,808 4,784 315.27%
Tax -11,109 -7,684 -4,557 -1,223 -3,290 -2,214 -1,217 335.01%
NP 29,614 23,370 13,964 4,515 7,908 6,594 3,567 308.43%
-
NP to SH 23,212 18,974 11,782 4,550 7,414 6,234 4,159 213.65%
-
Tax Rate 27.28% 24.74% 24.60% 21.31% 29.38% 25.14% 25.44% -
Total Cost 120,743 117,011 97,210 63,449 69,913 62,514 60,314 58.64%
-
Net Worth 207,720 368,152 328,350 317,641 171,160 306,562 302,939 -22.18%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 10,386 20,228 5,267 - 11,981 - 5,134 59.74%
Div Payout % 44.74% 106.61% 44.71% - 161.60% - 123.46% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 207,720 368,152 328,350 317,641 171,160 306,562 302,939 -22.18%
NOSH 207,720 202,281 175,588 171,698 171,160 171,263 171,152 13.73%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.70% 16.65% 12.56% 6.64% 10.16% 9.54% 5.58% -
ROE 11.17% 5.15% 3.59% 1.43% 4.33% 2.03% 1.37% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 72.38 69.40 63.32 39.58 45.47 40.35 37.32 55.33%
EPS 8.24 9.38 6.71 2.65 4.33 3.64 2.43 125.20%
DPS 5.00 10.00 3.00 0.00 7.00 0.00 3.00 40.44%
NAPS 1.00 1.82 1.87 1.85 1.00 1.79 1.77 -31.58%
Adjusted Per Share Value based on latest NOSH - 171,698
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 15.40 14.38 11.39 6.96 7.97 7.08 6.54 76.71%
EPS 2.38 1.94 1.21 0.47 0.76 0.64 0.43 211.92%
DPS 1.06 2.07 0.54 0.00 1.23 0.00 0.53 58.53%
NAPS 0.2128 0.3771 0.3363 0.3253 0.1753 0.314 0.3103 -22.17%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.56 2.74 2.71 2.22 1.60 1.47 1.47 -
P/RPS 2.16 3.95 4.28 5.61 3.52 3.64 3.94 -32.94%
P/EPS 13.96 29.21 40.39 83.77 36.94 40.38 60.49 -62.27%
EY 7.16 3.42 2.48 1.19 2.71 2.48 1.65 165.33%
DY 3.21 3.65 1.11 0.00 4.38 0.00 2.04 35.17%
P/NAPS 1.56 1.51 1.45 1.20 1.60 0.82 0.83 52.12%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 -
Price 1.73 3.16 2.41 2.28 1.73 1.64 1.40 -
P/RPS 2.39 4.55 3.81 5.76 3.80 4.06 3.75 -25.88%
P/EPS 15.48 33.69 35.92 86.04 39.94 45.05 57.61 -58.25%
EY 6.46 2.97 2.78 1.16 2.50 2.22 1.74 139.19%
DY 2.89 3.16 1.24 0.00 4.05 0.00 2.14 22.11%
P/NAPS 1.73 1.74 1.29 1.23 1.73 0.92 0.79 68.39%

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