[KMLOONG] YoY Annual (Unaudited) Result on 31-Jan-2008 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
YoY- 160.67%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 563,408 451,533 507,085 469,876 263,063 218,679 230,706 16.03%
PBT 90,633 79,455 104,384 96,036 30,443 14,251 16,402 32.94%
Tax -19,023 -19,930 -22,821 -24,573 -7,769 -4,313 -3,151 34.92%
NP 71,610 59,525 81,563 71,463 22,674 9,938 13,251 32.45%
-
NP to SH 58,256 48,138 65,375 58,518 22,449 11,381 13,251 27.97%
-
Tax Rate 20.99% 25.08% 21.86% 25.59% 25.52% 30.26% 19.21% -
Total Cost 491,798 392,008 425,522 398,413 240,389 208,741 217,455 14.56%
-
Net Worth 444,864 421,537 387,671 347,934 313,099 274,358 231,618 11.48%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 36,564 30,326 108,187 34,037 17,109 10,974 7,471 30.28%
Div Payout % 62.76% 63.00% 165.49% 58.17% 76.21% 96.43% 56.38% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 444,864 421,537 387,671 347,934 313,099 274,358 231,618 11.48%
NOSH 304,701 303,264 300,520 189,094 171,092 156,776 106,736 19.09%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 12.71% 13.18% 16.08% 15.21% 8.62% 4.54% 5.74% -
ROE 13.10% 11.42% 16.86% 16.82% 7.17% 4.15% 5.72% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 184.90 148.89 168.74 248.49 153.75 139.48 216.15 -2.56%
EPS 19.12 15.87 21.75 22.38 13.13 7.26 12.41 7.46%
DPS 12.00 10.00 36.00 18.00 10.00 7.00 7.00 9.39%
NAPS 1.46 1.39 1.29 1.84 1.83 1.75 2.17 -6.38%
Adjusted Per Share Value based on latest NOSH - 207,720
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 57.71 46.25 51.94 48.13 26.94 22.40 23.63 16.03%
EPS 5.97 4.93 6.70 5.99 2.30 1.17 1.36 27.94%
DPS 3.75 3.11 11.08 3.49 1.75 1.12 0.77 30.17%
NAPS 0.4556 0.4318 0.3971 0.3564 0.3207 0.281 0.2372 11.48%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 2.38 2.05 1.60 1.56 1.60 1.14 1.37 -
P/RPS 1.29 1.38 0.95 0.63 1.04 0.82 0.63 12.68%
P/EPS 12.45 12.91 7.35 5.04 12.19 15.70 11.04 2.02%
EY 8.03 7.74 13.60 19.84 8.20 6.37 9.06 -1.99%
DY 5.04 4.88 22.50 11.54 6.25 6.14 5.11 -0.22%
P/NAPS 1.63 1.47 1.24 0.85 0.87 0.65 0.63 17.15%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 24/03/05 -
Price 2.23 2.14 1.73 1.73 1.73 1.21 1.07 -
P/RPS 1.21 1.44 1.03 0.70 1.13 0.87 0.50 15.86%
P/EPS 11.66 13.48 7.95 5.59 13.19 16.67 8.62 5.16%
EY 8.57 7.42 12.57 17.89 7.58 6.00 11.60 -4.91%
DY 5.38 4.67 20.81 10.40 5.78 5.79 6.54 -3.20%
P/NAPS 1.53 1.54 1.34 0.94 0.95 0.69 0.49 20.88%

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