[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -45.84%
YoY- -57.85%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 631,048 700,600 508,000 395,904 545,144 271,856 209,012 20.20%
PBT 114,420 140,624 83,572 62,392 132,792 22,952 22,612 30.99%
Tax -27,556 -34,408 -21,320 -15,500 -30,504 -4,892 -4,192 36.82%
NP 86,864 106,216 62,252 46,892 102,288 18,060 18,420 29.46%
-
NP to SH 69,560 79,624 53,432 35,408 84,008 18,200 18,572 24.59%
-
Tax Rate 24.08% 24.47% 25.51% 24.84% 22.97% 21.31% 18.54% -
Total Cost 544,184 594,384 445,748 349,012 442,856 253,796 190,592 19.08%
-
Net Worth 525,386 467,119 435,123 398,793 406,558 317,641 302,136 9.65%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 525,386 467,119 435,123 398,793 406,558 317,641 302,136 9.65%
NOSH 307,243 305,306 304,282 302,116 210,651 171,698 170,698 10.28%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 13.77% 15.16% 12.25% 11.84% 18.76% 6.64% 8.81% -
ROE 13.24% 17.05% 12.28% 8.88% 20.66% 5.73% 6.15% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 205.39 229.47 166.95 131.04 258.79 158.33 122.45 8.99%
EPS 22.64 26.08 17.56 11.72 39.88 10.60 10.88 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.53 1.43 1.32 1.93 1.85 1.77 -0.57%
Adjusted Per Share Value based on latest NOSH - 302,116
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 64.63 71.76 52.03 40.55 55.84 27.84 21.41 20.19%
EPS 7.12 8.16 5.47 3.63 8.60 1.86 1.90 24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5381 0.4784 0.4457 0.4085 0.4164 0.3253 0.3095 9.64%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.61 2.21 2.06 1.94 1.78 2.22 1.29 -
P/RPS 1.27 0.96 1.23 1.48 0.69 1.40 1.05 3.21%
P/EPS 11.53 8.47 11.73 16.55 4.46 20.94 11.86 -0.46%
EY 8.67 11.80 8.52 6.04 22.40 4.77 8.43 0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.44 1.44 1.47 0.92 1.20 0.73 13.11%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 2.50 2.14 1.92 1.98 1.85 2.28 1.30 -
P/RPS 1.22 0.93 1.15 1.51 0.71 1.44 1.06 2.36%
P/EPS 11.04 8.21 10.93 16.89 4.64 21.51 11.95 -1.31%
EY 9.06 12.19 9.15 5.92 21.56 4.65 8.37 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.40 1.34 1.50 0.96 1.23 0.73 12.23%

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