[KMLOONG] QoQ Quarter Result on 31-Oct-2008 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -71.43%
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 126,044 98,976 80,143 108,549 182,107 136,286 150,357 -11.10%
PBT 22,688 15,598 13,132 13,400 44,654 33,198 40,723 -32.31%
Tax -5,782 -3,875 -1,675 -2,208 -11,312 -7,626 -11,109 -35.32%
NP 16,906 11,723 11,457 11,192 33,342 25,572 29,614 -31.20%
-
NP to SH 13,155 8,852 8,715 7,923 27,735 21,002 23,212 -31.54%
-
Tax Rate 25.48% 24.84% 12.76% 16.48% 25.33% 22.97% 27.28% -
Total Cost 109,138 87,253 68,686 97,357 148,765 110,714 120,743 -6.52%
-
Net Worth 406,168 398,793 389,851 381,029 394,987 406,558 207,720 56.43%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 12,124 - 9,066 - 70,840 - 10,386 10.87%
Div Payout % 92.17% - 104.03% - 255.42% - 44.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 406,168 398,793 389,851 381,029 394,987 406,558 207,720 56.43%
NOSH 303,110 302,116 302,210 302,404 214,667 210,651 207,720 28.68%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.41% 11.84% 14.30% 10.31% 18.31% 18.76% 19.70% -
ROE 3.24% 2.22% 2.24% 2.08% 7.02% 5.17% 11.17% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 41.58 32.76 26.52 35.90 84.83 64.70 72.38 -30.91%
EPS 4.34 2.93 2.88 2.62 12.92 9.97 8.24 -34.80%
DPS 4.00 0.00 3.00 0.00 33.00 0.00 5.00 -13.83%
NAPS 1.34 1.32 1.29 1.26 1.84 1.93 1.00 21.56%
Adjusted Per Share Value based on latest NOSH - 302,404
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 12.90 10.13 8.20 11.11 18.63 13.95 15.39 -11.10%
EPS 1.35 0.91 0.89 0.81 2.84 2.15 2.38 -31.50%
DPS 1.24 0.00 0.93 0.00 7.25 0.00 1.06 11.03%
NAPS 0.4156 0.4081 0.3989 0.3899 0.4042 0.416 0.2125 56.45%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.95 1.94 1.60 1.51 3.18 1.78 1.56 -
P/RPS 4.69 5.92 6.03 4.21 3.75 2.75 2.16 67.75%
P/EPS 44.93 66.21 55.48 57.63 24.61 17.85 13.96 118.14%
EY 2.23 1.51 1.80 1.74 4.06 5.60 7.16 -54.08%
DY 2.05 0.00 1.87 0.00 10.38 0.00 3.21 -25.86%
P/NAPS 1.46 1.47 1.24 1.20 1.73 0.92 1.56 -4.32%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 -
Price 1.93 1.98 1.73 1.50 1.75 1.85 1.73 -
P/RPS 4.64 6.04 6.52 4.18 2.06 2.86 2.39 55.68%
P/EPS 44.47 67.58 59.99 57.25 13.54 18.56 15.48 102.21%
EY 2.25 1.48 1.67 1.75 7.38 5.39 6.46 -50.52%
DY 2.07 0.00 1.73 0.00 18.86 0.00 2.89 -19.96%
P/NAPS 1.44 1.50 1.34 1.19 0.95 0.96 1.73 -11.52%

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