[KMLOONG] QoQ Quarter Result on 31-Jul-2010 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -10.59%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 175,150 156,015 141,372 139,022 127,000 103,955 122,558 26.95%
PBT 35,156 22,866 27,775 19,099 20,893 18,181 22,988 32.84%
Tax -8,602 -2,485 -6,600 -4,608 -5,330 -4,985 -5,288 38.43%
NP 26,554 20,381 21,175 14,491 15,563 13,196 17,700 31.14%
-
NP to SH 19,906 15,824 17,130 11,944 13,358 11,557 14,574 23.17%
-
Tax Rate 24.47% 10.87% 23.76% 24.13% 25.51% 27.42% 23.00% -
Total Cost 148,596 135,634 120,197 124,531 111,437 90,759 104,858 26.24%
-
Net Worth 467,119 445,229 445,014 429,618 435,123 422,365 422,038 7.01%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 21,346 - 15,234 - 18,231 - -
Div Payout % - 134.90% - 127.55% - 157.75% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 467,119 445,229 445,014 429,618 435,123 422,365 422,038 7.01%
NOSH 305,306 304,951 304,804 304,693 304,282 303,860 303,624 0.36%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 15.16% 13.06% 14.98% 10.42% 12.25% 12.69% 14.44% -
ROE 4.26% 3.55% 3.85% 2.78% 3.07% 2.74% 3.45% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 57.37 51.16 46.38 45.63 41.74 34.21 40.36 26.50%
EPS 6.52 5.18 5.62 3.92 4.39 3.80 4.80 22.71%
DPS 0.00 7.00 0.00 5.00 0.00 6.00 0.00 -
NAPS 1.53 1.46 1.46 1.41 1.43 1.39 1.39 6.62%
Adjusted Per Share Value based on latest NOSH - 304,693
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 17.94 15.98 14.48 14.24 13.01 10.65 12.55 26.98%
EPS 2.04 1.62 1.75 1.22 1.37 1.18 1.49 23.37%
DPS 0.00 2.19 0.00 1.56 0.00 1.87 0.00 -
NAPS 0.4784 0.456 0.4558 0.44 0.4457 0.4326 0.4323 7.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.21 2.38 2.45 2.06 2.06 2.05 1.88 -
P/RPS 3.85 4.65 5.28 4.51 4.94 5.99 4.66 -11.98%
P/EPS 33.90 45.87 43.59 52.55 46.92 53.90 39.17 -9.20%
EY 2.95 2.18 2.29 1.90 2.13 1.86 2.55 10.23%
DY 0.00 2.94 0.00 2.43 0.00 2.93 0.00 -
P/NAPS 1.44 1.63 1.68 1.46 1.44 1.47 1.35 4.40%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 -
Price 2.14 2.23 2.60 2.11 1.92 2.14 1.99 -
P/RPS 3.73 4.36 5.61 4.62 4.60 6.26 4.93 -17.01%
P/EPS 32.82 42.98 46.26 53.83 43.74 56.27 41.46 -14.46%
EY 3.05 2.33 2.16 1.86 2.29 1.78 2.41 17.05%
DY 0.00 3.14 0.00 2.37 0.00 2.80 0.00 -
P/NAPS 1.40 1.53 1.78 1.50 1.34 1.54 1.43 -1.40%

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