[KMLOONG] QoQ TTM Result on 30-Apr-2008 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 28.11%
YoY- 235.33%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 507,085 577,299 609,131 538,198 469,876 397,340 326,067 34.05%
PBT 104,384 131,975 149,629 123,496 96,036 66,511 44,265 76.70%
Tax -22,821 -32,255 -37,731 -30,976 -24,573 -16,754 -11,284 59.58%
NP 81,563 99,720 111,898 92,520 71,463 49,757 32,981 82.37%
-
NP to SH 65,375 79,872 90,923 74,970 58,518 42,720 29,980 67.76%
-
Tax Rate 21.86% 24.44% 25.22% 25.08% 25.59% 25.19% 25.49% -
Total Cost 425,522 477,579 497,233 445,678 398,413 347,583 293,086 28.07%
-
Net Worth 389,851 381,029 214,667 210,651 207,720 202,281 328,350 12.06%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 79,906 81,226 101,454 35,881 35,881 37,477 17,248 176.61%
Div Payout % 122.23% 101.70% 111.58% 47.86% 61.32% 87.73% 57.53% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 389,851 381,029 214,667 210,651 207,720 202,281 328,350 12.06%
NOSH 302,210 302,404 214,667 210,651 207,720 202,281 175,588 43.38%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 16.08% 17.27% 18.37% 17.19% 15.21% 12.52% 10.11% -
ROE 16.77% 20.96% 42.36% 35.59% 28.17% 21.12% 9.13% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 167.79 190.90 283.76 255.49 226.21 196.43 185.70 -6.50%
EPS 21.63 26.41 42.36 35.59 28.17 21.12 17.07 17.01%
DPS 26.44 26.86 47.26 17.03 17.27 18.53 9.82 92.95%
NAPS 1.29 1.26 1.00 1.00 1.00 1.00 1.87 -21.83%
Adjusted Per Share Value based on latest NOSH - 210,651
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 51.87 59.05 62.31 55.05 48.07 40.65 33.35 34.05%
EPS 6.69 8.17 9.30 7.67 5.99 4.37 3.07 67.68%
DPS 8.17 8.31 10.38 3.67 3.67 3.83 1.76 176.98%
NAPS 0.3988 0.3898 0.2196 0.2155 0.2125 0.2069 0.3359 12.06%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.60 1.51 3.18 1.78 1.56 2.74 2.71 -
P/RPS 0.95 0.79 1.12 0.70 0.69 1.39 1.46 -24.81%
P/EPS 7.40 5.72 7.51 5.00 5.54 12.97 15.87 -39.72%
EY 13.52 17.49 13.32 19.99 18.06 7.71 6.30 65.99%
DY 16.53 17.79 14.86 9.57 11.07 6.76 3.62 173.97%
P/NAPS 1.24 1.20 3.18 1.78 1.56 2.74 1.45 -9.86%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 -
Price 1.73 1.50 1.75 1.85 1.73 3.16 2.41 -
P/RPS 1.03 0.79 0.62 0.72 0.76 1.61 1.30 -14.31%
P/EPS 8.00 5.68 4.13 5.20 6.14 14.96 14.12 -31.41%
EY 12.50 17.61 24.20 19.24 16.28 6.68 7.08 45.82%
DY 15.28 17.91 27.01 9.21 9.99 5.86 4.08 140.19%
P/NAPS 1.34 1.19 1.75 1.85 1.73 3.16 1.29 2.55%

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