[KMLOONG] QoQ Quarter Result on 31-Jan-2007 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 18.93%
YoY- 237.31%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 140,381 111,174 67,964 77,821 69,108 63,881 52,253 92.90%
PBT 31,054 18,521 5,738 11,198 8,808 4,784 5,653 210.36%
Tax -7,684 -4,557 -1,223 -3,290 -2,214 -1,217 -1,048 276.04%
NP 23,370 13,964 4,515 7,908 6,594 3,567 4,605 194.44%
-
NP to SH 18,974 11,782 4,550 7,414 6,234 4,159 4,643 154.95%
-
Tax Rate 24.74% 24.60% 21.31% 29.38% 25.14% 25.44% 18.54% -
Total Cost 117,011 97,210 63,449 69,913 62,514 60,314 47,648 81.72%
-
Net Worth 368,152 328,350 317,641 171,160 306,562 302,939 302,136 14.04%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 20,228 5,267 - 11,981 - 5,134 - -
Div Payout % 106.61% 44.71% - 161.60% - 123.46% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 368,152 328,350 317,641 171,160 306,562 302,939 302,136 14.04%
NOSH 202,281 175,588 171,698 171,160 171,263 171,152 170,698 11.94%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 16.65% 12.56% 6.64% 10.16% 9.54% 5.58% 8.81% -
ROE 5.15% 3.59% 1.43% 4.33% 2.03% 1.37% 1.54% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 69.40 63.32 39.58 45.47 40.35 37.32 30.61 72.32%
EPS 9.38 6.71 2.65 4.33 3.64 2.43 2.72 127.74%
DPS 10.00 3.00 0.00 7.00 0.00 3.00 0.00 -
NAPS 1.82 1.87 1.85 1.00 1.79 1.77 1.77 1.86%
Adjusted Per Share Value based on latest NOSH - 171,160
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 14.36 11.37 6.95 7.96 7.07 6.53 5.34 93.03%
EPS 1.94 1.21 0.47 0.76 0.64 0.43 0.47 156.65%
DPS 2.07 0.54 0.00 1.23 0.00 0.53 0.00 -
NAPS 0.3765 0.3358 0.3249 0.1751 0.3135 0.3098 0.309 14.03%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.74 2.71 2.22 1.60 1.47 1.47 1.29 -
P/RPS 3.95 4.28 5.61 3.52 3.64 3.94 4.21 -4.14%
P/EPS 29.21 40.39 83.77 36.94 40.38 60.49 47.43 -27.55%
EY 3.42 2.48 1.19 2.71 2.48 1.65 2.11 37.86%
DY 3.65 1.11 0.00 4.38 0.00 2.04 0.00 -
P/NAPS 1.51 1.45 1.20 1.60 0.82 0.83 0.73 62.12%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 29/06/06 -
Price 3.16 2.41 2.28 1.73 1.64 1.40 1.30 -
P/RPS 4.55 3.81 5.76 3.80 4.06 3.75 4.25 4.63%
P/EPS 33.69 35.92 86.04 39.94 45.05 57.61 47.79 -20.74%
EY 2.97 2.78 1.16 2.50 2.22 1.74 2.09 26.31%
DY 3.16 1.24 0.00 4.05 0.00 2.14 0.00 -
P/NAPS 1.74 1.29 1.23 1.73 0.92 0.79 0.73 78.15%

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