[KMLOONG] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 42.5%
YoY- 147.88%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 609,131 538,198 469,876 397,340 326,067 278,774 263,063 75.11%
PBT 149,629 123,496 96,036 66,511 44,265 30,528 30,443 189.36%
Tax -37,731 -30,976 -24,573 -16,754 -11,284 -7,944 -7,769 187.06%
NP 111,898 92,520 71,463 49,757 32,981 22,584 22,674 190.14%
-
NP to SH 90,923 74,970 58,518 42,720 29,980 22,357 22,450 154.29%
-
Tax Rate 25.22% 25.08% 25.59% 25.19% 25.49% 26.02% 25.52% -
Total Cost 497,233 445,678 398,413 347,583 293,086 256,190 240,389 62.41%
-
Net Worth 214,667 210,651 207,720 202,281 328,350 317,641 171,160 16.31%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 101,454 35,881 35,881 37,477 17,248 17,115 17,115 227.89%
Div Payout % 111.58% 47.86% 61.32% 87.73% 57.53% 76.56% 76.24% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 214,667 210,651 207,720 202,281 328,350 317,641 171,160 16.31%
NOSH 214,667 210,651 207,720 202,281 175,588 171,698 171,160 16.31%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.37% 17.19% 15.21% 12.52% 10.11% 8.10% 8.62% -
ROE 42.36% 35.59% 28.17% 21.12% 9.13% 7.04% 13.12% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 283.76 255.49 226.21 196.43 185.70 162.36 153.69 50.55%
EPS 42.36 35.59 28.17 21.12 17.07 13.02 13.12 118.60%
DPS 47.26 17.03 17.27 18.53 9.82 10.00 10.00 181.88%
NAPS 1.00 1.00 1.00 1.00 1.87 1.85 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 202,281
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 62.30 55.05 48.06 40.64 33.35 28.51 26.91 75.09%
EPS 9.30 7.67 5.99 4.37 3.07 2.29 2.30 154.02%
DPS 10.38 3.67 3.67 3.83 1.76 1.75 1.75 228.02%
NAPS 0.2196 0.2154 0.2124 0.2069 0.3358 0.3249 0.1751 16.31%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.18 1.78 1.56 2.74 2.71 2.22 1.60 -
P/RPS 1.12 0.70 0.69 1.39 1.46 1.37 1.04 5.06%
P/EPS 7.51 5.00 5.54 12.97 15.87 17.05 12.20 -27.65%
EY 13.32 19.99 18.06 7.71 6.30 5.87 8.20 38.22%
DY 14.86 9.57 11.07 6.76 3.62 4.50 6.25 78.23%
P/NAPS 3.18 1.78 1.56 2.74 1.45 1.20 1.60 58.14%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.75 1.85 1.73 3.16 2.41 2.28 1.73 -
P/RPS 0.62 0.72 0.76 1.61 1.30 1.40 1.13 -33.00%
P/EPS 4.13 5.20 6.14 14.96 14.12 17.51 13.19 -53.92%
EY 24.20 19.24 16.28 6.68 7.08 5.71 7.58 116.97%
DY 27.01 9.21 9.99 5.86 4.08 4.39 5.78 179.77%
P/NAPS 1.75 1.85 1.73 3.16 1.29 1.23 1.73 0.76%

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