[KMLOONG] QoQ TTM 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- -12.15%
YoY- 86.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 413,712 469,775 507,085 577,299 609,131 538,198 469,876 -8.14%
PBT 64,818 86,784 104,384 131,975 149,629 123,496 96,036 -23.07%
Tax -13,540 -19,070 -22,821 -32,255 -37,731 -30,976 -24,573 -32.81%
NP 51,278 67,714 81,563 99,720 111,898 92,520 71,463 -19.86%
-
NP to SH 38,645 53,225 65,375 79,872 90,923 74,970 58,518 -24.18%
-
Tax Rate 20.89% 21.97% 21.86% 24.44% 25.22% 25.08% 25.59% -
Total Cost 362,434 402,061 425,522 477,579 497,233 445,678 398,413 -6.12%
-
Net Worth 406,168 398,793 389,851 381,029 214,667 210,651 207,720 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 21,190 79,906 79,906 81,226 101,454 35,881 35,881 -29.63%
Div Payout % 54.83% 150.13% 122.23% 101.70% 111.58% 47.86% 61.32% -
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 406,168 398,793 389,851 381,029 214,667 210,651 207,720 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 12.39% 14.41% 16.08% 17.27% 18.37% 17.19% 15.21% -
ROE 9.51% 13.35% 16.77% 20.96% 42.36% 35.59% 28.17% -
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 136.49 155.49 167.79 190.90 283.76 255.49 226.21 -28.61%
EPS 12.75 17.62 21.63 26.41 42.36 35.59 28.17 -41.07%
DPS 7.00 26.45 26.44 26.86 47.26 17.03 17.27 -45.26%
NAPS 1.34 1.32 1.29 1.26 1.00 1.00 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 42.33 48.07 51.89 59.07 62.33 55.07 48.08 -8.14%
EPS 3.95 5.45 6.69 8.17 9.30 7.67 5.99 -24.25%
DPS 2.17 8.18 8.18 8.31 10.38 3.67 3.67 -29.57%
NAPS 0.4156 0.4081 0.3989 0.3899 0.2197 0.2156 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 1.43 1.25 0.95 0.79 1.12 0.70 0.69 62.62%
P/EPS 15.29 11.01 7.40 5.72 7.51 5.00 5.54 96.87%
EY 6.54 9.08 13.52 17.49 13.32 19.99 18.06 -49.22%
DY 3.59 13.63 16.53 17.79 14.86 9.57 11.07 -52.82%
P/NAPS 1.46 1.47 1.24 1.20 3.18 1.78 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 1.41 1.27 1.03 0.79 0.62 0.72 0.76 51.04%
P/EPS 15.14 11.24 8.00 5.68 4.13 5.20 6.14 82.61%
EY 6.61 8.90 12.50 17.61 24.20 19.24 16.28 -45.19%
DY 3.63 13.36 15.28 17.91 27.01 9.21 9.99 -49.11%
P/NAPS 1.44 1.50 1.34 1.19 1.75 1.85 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