[KMLOONG] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -18.15%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 427,721 413,712 469,775 507,085 577,299 609,131 538,198 -14.16%
PBT 74,406 64,818 86,784 104,384 131,975 149,629 123,496 -28.59%
Tax -16,620 -13,540 -19,070 -22,821 -32,255 -37,731 -30,976 -33.89%
NP 57,786 51,278 67,714 81,563 99,720 111,898 92,520 -26.86%
-
NP to SH 45,296 38,645 53,225 65,375 79,872 90,923 74,970 -28.46%
-
Tax Rate 22.34% 20.89% 21.97% 21.86% 24.44% 25.22% 25.08% -
Total Cost 369,935 362,434 402,061 425,522 477,579 497,233 445,678 -11.64%
-
Net Worth 422,038 406,168 398,793 389,851 381,029 214,667 210,651 58.72%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 21,190 21,190 79,906 79,906 81,226 101,454 35,881 -29.54%
Div Payout % 46.78% 54.83% 150.13% 122.23% 101.70% 111.58% 47.86% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 422,038 406,168 398,793 389,851 381,029 214,667 210,651 58.72%
NOSH 303,624 303,110 302,116 302,210 302,404 214,667 210,651 27.51%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.51% 12.39% 14.41% 16.08% 17.27% 18.37% 17.19% -
ROE 10.73% 9.51% 13.35% 16.77% 20.96% 42.36% 35.59% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 140.87 136.49 155.49 167.79 190.90 283.76 255.49 -32.68%
EPS 14.92 12.75 17.62 21.63 26.41 42.36 35.59 -43.89%
DPS 7.00 7.00 26.45 26.44 26.86 47.26 17.03 -44.62%
NAPS 1.39 1.34 1.32 1.29 1.26 1.00 1.00 24.47%
Adjusted Per Share Value based on latest NOSH - 302,210
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 43.80 42.37 48.11 51.93 59.12 62.38 55.12 -14.17%
EPS 4.64 3.96 5.45 6.69 8.18 9.31 7.68 -28.46%
DPS 2.17 2.17 8.18 8.18 8.32 10.39 3.67 -29.48%
NAPS 0.4322 0.4159 0.4084 0.3992 0.3902 0.2198 0.2157 58.73%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.88 1.95 1.94 1.60 1.51 3.18 1.78 -
P/RPS 1.33 1.43 1.25 0.95 0.79 1.12 0.70 53.22%
P/EPS 12.60 15.29 11.01 7.40 5.72 7.51 5.00 84.87%
EY 7.94 6.54 9.08 13.52 17.49 13.32 19.99 -45.87%
DY 3.72 3.59 13.63 16.53 17.79 14.86 9.57 -46.64%
P/NAPS 1.35 1.46 1.47 1.24 1.20 3.18 1.78 -16.79%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 -
Price 1.99 1.93 1.98 1.73 1.50 1.75 1.85 -
P/RPS 1.41 1.41 1.27 1.03 0.79 0.62 0.72 56.33%
P/EPS 13.34 15.14 11.24 8.00 5.68 4.13 5.20 87.07%
EY 7.50 6.61 8.90 12.50 17.61 24.20 19.24 -46.54%
DY 3.52 3.63 13.36 15.28 17.91 27.01 9.21 -47.24%
P/NAPS 1.43 1.44 1.50 1.34 1.19 1.75 1.85 -15.73%

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