[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -18.93%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 508,000 395,904 545,144 271,856 209,012 194,560 252,628 12.34%
PBT 83,572 62,392 132,792 22,952 22,612 7,144 25,992 21.47%
Tax -21,320 -15,500 -30,504 -4,892 -4,192 -1,924 -8,340 16.92%
NP 62,252 46,892 102,288 18,060 18,420 5,220 17,652 23.36%
-
NP to SH 53,432 35,408 84,008 18,200 18,572 6,952 17,652 20.26%
-
Tax Rate 25.51% 24.84% 22.97% 21.31% 18.54% 26.93% 32.09% -
Total Cost 445,748 349,012 442,856 253,796 190,592 189,340 234,976 11.25%
-
Net Worth 435,123 398,793 406,558 317,641 302,136 195,270 220,115 12.02%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 435,123 398,793 406,558 317,641 302,136 195,270 220,115 12.02%
NOSH 304,282 302,116 210,651 171,698 170,698 113,529 106,852 19.04%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 12.25% 11.84% 18.76% 6.64% 8.81% 2.68% 6.99% -
ROE 12.28% 8.88% 20.66% 5.73% 6.15% 3.56% 8.02% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 166.95 131.04 258.79 158.33 122.45 171.37 236.43 -5.63%
EPS 17.56 11.72 39.88 10.60 10.88 6.12 16.52 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.32 1.93 1.85 1.77 1.72 2.06 -5.89%
Adjusted Per Share Value based on latest NOSH - 171,698
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 51.96 40.50 55.76 27.81 21.38 19.90 25.84 12.34%
EPS 5.47 3.62 8.59 1.86 1.90 0.71 1.81 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4451 0.4079 0.4159 0.3249 0.3091 0.1997 0.2252 12.01%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.06 1.94 1.78 2.22 1.29 1.05 1.60 -
P/RPS 1.23 1.48 0.69 1.40 1.05 0.61 0.68 10.37%
P/EPS 11.73 16.55 4.46 20.94 11.86 17.15 9.69 3.23%
EY 8.52 6.04 22.40 4.77 8.43 5.83 10.33 -3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.47 0.92 1.20 0.73 0.61 0.78 10.75%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 -
Price 1.92 1.98 1.85 2.28 1.30 1.03 1.41 -
P/RPS 1.15 1.51 0.71 1.44 1.06 0.60 0.60 11.44%
P/EPS 10.93 16.89 4.64 21.51 11.95 16.82 8.54 4.19%
EY 9.15 5.92 21.56 4.65 8.37 5.95 11.72 -4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.50 0.96 1.23 0.73 0.60 0.68 11.96%

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