[KMLOONG] QoQ Quarter Result on 31-Jul-2009 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 48.61%
YoY- -52.57%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 127,000 103,955 122,558 126,044 98,976 80,143 108,549 11.06%
PBT 20,893 18,181 22,988 22,688 15,598 13,132 13,400 34.57%
Tax -5,330 -4,985 -5,288 -5,782 -3,875 -1,675 -2,208 80.24%
NP 15,563 13,196 17,700 16,906 11,723 11,457 11,192 24.65%
-
NP to SH 13,358 11,557 14,574 13,155 8,852 8,715 7,923 41.79%
-
Tax Rate 25.51% 27.42% 23.00% 25.48% 24.84% 12.76% 16.48% -
Total Cost 111,437 90,759 104,858 109,138 87,253 68,686 97,357 9.44%
-
Net Worth 435,123 422,365 422,038 406,168 398,793 389,851 381,029 9.28%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 18,231 - 12,124 - 9,066 - -
Div Payout % - 157.75% - 92.17% - 104.03% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 435,123 422,365 422,038 406,168 398,793 389,851 381,029 9.28%
NOSH 304,282 303,860 303,624 303,110 302,116 302,210 302,404 0.41%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 12.25% 12.69% 14.44% 13.41% 11.84% 14.30% 10.31% -
ROE 3.07% 2.74% 3.45% 3.24% 2.22% 2.24% 2.08% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 41.74 34.21 40.36 41.58 32.76 26.52 35.90 10.60%
EPS 4.39 3.80 4.80 4.34 2.93 2.88 2.62 41.20%
DPS 0.00 6.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.43 1.39 1.39 1.34 1.32 1.29 1.26 8.82%
Adjusted Per Share Value based on latest NOSH - 303,110
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 13.01 10.65 12.55 12.91 10.14 8.21 11.12 11.06%
EPS 1.37 1.18 1.49 1.35 0.91 0.89 0.81 42.09%
DPS 0.00 1.87 0.00 1.24 0.00 0.93 0.00 -
NAPS 0.4457 0.4326 0.4323 0.416 0.4085 0.3993 0.3903 9.27%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.06 2.05 1.88 1.95 1.94 1.60 1.51 -
P/RPS 4.94 5.99 4.66 4.69 5.92 6.03 4.21 11.28%
P/EPS 46.92 53.90 39.17 44.93 66.21 55.48 57.63 -12.84%
EY 2.13 1.86 2.55 2.23 1.51 1.80 1.74 14.47%
DY 0.00 2.93 0.00 2.05 0.00 1.87 0.00 -
P/NAPS 1.44 1.47 1.35 1.46 1.47 1.24 1.20 12.96%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 30/03/10 23/12/09 11/11/09 30/06/09 31/03/09 31/12/08 -
Price 1.92 2.14 1.99 1.93 1.98 1.73 1.50 -
P/RPS 4.60 6.26 4.93 4.64 6.04 6.52 4.18 6.60%
P/EPS 43.74 56.27 41.46 44.47 67.58 59.99 57.25 -16.46%
EY 2.29 1.78 2.41 2.25 1.48 1.67 1.75 19.69%
DY 0.00 2.80 0.00 2.07 0.00 1.73 0.00 -
P/NAPS 1.34 1.54 1.43 1.44 1.50 1.34 1.19 8.25%

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