[KMLOONG] QoQ Quarter Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 158.95%
YoY- 183.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 136,286 150,357 140,381 111,174 67,964 77,821 69,108 57.32%
PBT 33,198 40,723 31,054 18,521 5,738 11,198 8,808 142.38%
Tax -7,626 -11,109 -7,684 -4,557 -1,223 -3,290 -2,214 128.24%
NP 25,572 29,614 23,370 13,964 4,515 7,908 6,594 147.04%
-
NP to SH 21,002 23,212 18,974 11,782 4,550 7,414 6,234 124.89%
-
Tax Rate 22.97% 27.28% 24.74% 24.60% 21.31% 29.38% 25.14% -
Total Cost 110,714 120,743 117,011 97,210 63,449 69,913 62,514 46.43%
-
Net Worth 406,558 207,720 368,152 328,350 317,641 171,160 306,562 20.72%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 10,386 20,228 5,267 - 11,981 - -
Div Payout % - 44.74% 106.61% 44.71% - 161.60% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 406,558 207,720 368,152 328,350 317,641 171,160 306,562 20.72%
NOSH 210,651 207,720 202,281 175,588 171,698 171,160 171,263 14.81%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 18.76% 19.70% 16.65% 12.56% 6.64% 10.16% 9.54% -
ROE 5.17% 11.17% 5.15% 3.59% 1.43% 4.33% 2.03% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 64.70 72.38 69.40 63.32 39.58 45.47 40.35 37.03%
EPS 9.97 8.24 9.38 6.71 2.65 4.33 3.64 95.88%
DPS 0.00 5.00 10.00 3.00 0.00 7.00 0.00 -
NAPS 1.93 1.00 1.82 1.87 1.85 1.00 1.79 5.15%
Adjusted Per Share Value based on latest NOSH - 175,588
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 13.96 15.40 14.38 11.39 6.96 7.97 7.08 57.30%
EPS 2.15 2.38 1.94 1.21 0.47 0.76 0.64 124.47%
DPS 0.00 1.06 2.07 0.54 0.00 1.23 0.00 -
NAPS 0.4164 0.2127 0.377 0.3363 0.3253 0.1753 0.314 20.72%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.78 1.56 2.74 2.71 2.22 1.60 1.47 -
P/RPS 2.75 2.16 3.95 4.28 5.61 3.52 3.64 -17.06%
P/EPS 17.85 13.96 29.21 40.39 83.77 36.94 40.38 -41.99%
EY 5.60 7.16 3.42 2.48 1.19 2.71 2.48 72.20%
DY 0.00 3.21 3.65 1.11 0.00 4.38 0.00 -
P/NAPS 0.92 1.56 1.51 1.45 1.20 1.60 0.82 7.98%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.85 1.73 3.16 2.41 2.28 1.73 1.64 -
P/RPS 2.86 2.39 4.55 3.81 5.76 3.80 4.06 -20.84%
P/EPS 18.56 15.48 33.69 35.92 86.04 39.94 45.05 -44.66%
EY 5.39 6.46 2.97 2.78 1.16 2.50 2.22 80.74%
DY 0.00 2.89 3.16 1.24 0.00 4.05 0.00 -
P/NAPS 0.96 1.73 1.74 1.29 1.23 1.73 0.92 2.88%

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