[KMLOONG] QoQ Quarter Result on 31-Jan-2010 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -20.7%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 141,372 139,022 127,000 103,955 122,558 126,044 98,976 26.74%
PBT 27,775 19,099 20,893 18,181 22,988 22,688 15,598 46.75%
Tax -6,600 -4,608 -5,330 -4,985 -5,288 -5,782 -3,875 42.48%
NP 21,175 14,491 15,563 13,196 17,700 16,906 11,723 48.15%
-
NP to SH 17,130 11,944 13,358 11,557 14,574 13,155 8,852 55.10%
-
Tax Rate 23.76% 24.13% 25.51% 27.42% 23.00% 25.48% 24.84% -
Total Cost 120,197 124,531 111,437 90,759 104,858 109,138 87,253 23.73%
-
Net Worth 445,014 429,618 435,123 422,365 422,038 406,168 398,793 7.56%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 15,234 - 18,231 - 12,124 - -
Div Payout % - 127.55% - 157.75% - 92.17% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 445,014 429,618 435,123 422,365 422,038 406,168 398,793 7.56%
NOSH 304,804 304,693 304,282 303,860 303,624 303,110 302,116 0.59%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.98% 10.42% 12.25% 12.69% 14.44% 13.41% 11.84% -
ROE 3.85% 2.78% 3.07% 2.74% 3.45% 3.24% 2.22% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 46.38 45.63 41.74 34.21 40.36 41.58 32.76 26.00%
EPS 5.62 3.92 4.39 3.80 4.80 4.34 2.93 54.19%
DPS 0.00 5.00 0.00 6.00 0.00 4.00 0.00 -
NAPS 1.46 1.41 1.43 1.39 1.39 1.34 1.32 6.93%
Adjusted Per Share Value based on latest NOSH - 303,860
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 14.46 14.22 12.99 10.63 12.54 12.89 10.12 26.77%
EPS 1.75 1.22 1.37 1.18 1.49 1.35 0.91 54.45%
DPS 0.00 1.56 0.00 1.86 0.00 1.24 0.00 -
NAPS 0.4552 0.4395 0.4451 0.4321 0.4317 0.4155 0.4079 7.56%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.45 2.06 2.06 2.05 1.88 1.95 1.94 -
P/RPS 5.28 4.51 4.94 5.99 4.66 4.69 5.92 -7.32%
P/EPS 43.59 52.55 46.92 53.90 39.17 44.93 66.21 -24.26%
EY 2.29 1.90 2.13 1.86 2.55 2.23 1.51 31.89%
DY 0.00 2.43 0.00 2.93 0.00 2.05 0.00 -
P/NAPS 1.68 1.46 1.44 1.47 1.35 1.46 1.47 9.28%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 11/11/09 30/06/09 -
Price 2.60 2.11 1.92 2.14 1.99 1.93 1.98 -
P/RPS 5.61 4.62 4.60 6.26 4.93 4.64 6.04 -4.79%
P/EPS 46.26 53.83 43.74 56.27 41.46 44.47 67.58 -22.27%
EY 2.16 1.86 2.29 1.78 2.41 2.25 1.48 28.57%
DY 0.00 2.37 0.00 2.80 0.00 2.07 0.00 -
P/NAPS 1.78 1.50 1.34 1.54 1.43 1.44 1.50 12.05%

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