[KMLOONG] QoQ Quarter Result on 31-Oct-2010 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 43.42%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 227,528 175,150 156,015 141,372 139,022 127,000 103,955 68.81%
PBT 53,887 35,156 22,866 27,775 19,099 20,893 18,181 106.74%
Tax -12,737 -8,602 -2,485 -6,600 -4,608 -5,330 -4,985 87.21%
NP 41,150 26,554 20,381 21,175 14,491 15,563 13,196 113.88%
-
NP to SH 33,292 19,906 15,824 17,130 11,944 13,358 11,557 102.84%
-
Tax Rate 23.64% 24.47% 10.87% 23.76% 24.13% 25.51% 27.42% -
Total Cost 186,378 148,596 135,634 120,197 124,531 111,437 90,759 61.77%
-
Net Worth 480,408 467,119 445,229 445,014 429,618 435,123 422,365 8.98%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 18,359 - 21,346 - 15,234 - 18,231 0.46%
Div Payout % 55.15% - 134.90% - 127.55% - 157.75% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 480,408 467,119 445,229 445,014 429,618 435,123 422,365 8.98%
NOSH 305,992 305,306 304,951 304,804 304,693 304,282 303,860 0.46%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 18.09% 15.16% 13.06% 14.98% 10.42% 12.25% 12.69% -
ROE 6.93% 4.26% 3.55% 3.85% 2.78% 3.07% 2.74% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 74.36 57.37 51.16 46.38 45.63 41.74 34.21 68.03%
EPS 10.88 6.52 5.18 5.62 3.92 4.39 3.80 102.02%
DPS 6.00 0.00 7.00 0.00 5.00 0.00 6.00 0.00%
NAPS 1.57 1.53 1.46 1.46 1.41 1.43 1.39 8.48%
Adjusted Per Share Value based on latest NOSH - 304,804
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 23.27 17.92 15.96 14.46 14.22 12.99 10.63 68.83%
EPS 3.41 2.04 1.62 1.75 1.22 1.37 1.18 103.27%
DPS 1.88 0.00 2.18 0.00 1.56 0.00 1.86 0.71%
NAPS 0.4914 0.4778 0.4554 0.4552 0.4395 0.4451 0.4321 8.97%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.25 2.21 2.38 2.45 2.06 2.06 2.05 -
P/RPS 3.03 3.85 4.65 5.28 4.51 4.94 5.99 -36.59%
P/EPS 20.68 33.90 45.87 43.59 52.55 46.92 53.90 -47.29%
EY 4.84 2.95 2.18 2.29 1.90 2.13 1.86 89.51%
DY 2.67 0.00 2.94 0.00 2.43 0.00 2.93 -6.02%
P/NAPS 1.43 1.44 1.63 1.68 1.46 1.44 1.47 -1.82%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 -
Price 1.96 2.14 2.23 2.60 2.11 1.92 2.14 -
P/RPS 2.64 3.73 4.36 5.61 4.62 4.60 6.26 -43.85%
P/EPS 18.01 32.82 42.98 46.26 53.83 43.74 56.27 -53.30%
EY 5.55 3.05 2.33 2.16 1.86 2.29 1.78 113.87%
DY 3.06 0.00 3.14 0.00 2.37 0.00 2.80 6.11%
P/NAPS 1.25 1.40 1.53 1.78 1.50 1.34 1.54 -13.01%

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