[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 79.47%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 532,044 450,040 636,786 358,276 232,268 213,364 246,484 13.67%
PBT 79,984 76,572 155,704 48,518 20,874 9,312 17,086 29.32%
Tax -19,876 -19,314 -37,876 -11,560 -4,530 -2,626 -3,822 31.60%
NP 60,108 57,258 117,828 36,958 16,344 6,686 13,264 28.62%
-
NP to SH 50,604 44,014 97,474 32,664 17,604 8,046 13,264 24.98%
-
Tax Rate 24.85% 25.22% 24.33% 23.83% 21.70% 28.20% 22.37% -
Total Cost 471,936 392,782 518,958 321,318 215,924 206,678 233,220 12.45%
-
Net Worth 429,311 405,631 391,427 323,525 302,515 134,100 218,930 11.87%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 30,447 24,216 140,403 10,380 10,254 8,046 6,407 29.64%
Div Payout % 60.17% 55.02% 144.04% 31.78% 58.25% 100.00% 48.31% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 429,311 405,631 391,427 323,525 302,515 134,100 218,930 11.87%
NOSH 304,476 302,709 212,732 173,008 170,912 134,100 106,795 19.06%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.30% 12.72% 18.50% 10.32% 7.04% 3.13% 5.38% -
ROE 11.79% 10.85% 24.90% 10.10% 5.82% 6.00% 6.06% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 174.74 148.67 299.34 207.09 135.90 159.11 230.80 -4.52%
EPS 16.62 14.54 45.82 18.88 10.30 5.64 12.42 4.97%
DPS 10.00 8.00 66.00 6.00 6.00 6.00 6.00 8.88%
NAPS 1.41 1.34 1.84 1.87 1.77 1.00 2.05 -6.04%
Adjusted Per Share Value based on latest NOSH - 175,588
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 54.49 46.09 65.21 36.69 23.79 21.85 25.24 13.67%
EPS 5.18 4.51 9.98 3.35 1.80 0.82 1.36 24.95%
DPS 3.12 2.48 14.38 1.06 1.05 0.82 0.66 29.53%
NAPS 0.4397 0.4154 0.4009 0.3313 0.3098 0.1373 0.2242 11.87%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.06 1.95 3.18 2.71 1.47 1.08 1.50 -
P/RPS 1.18 1.31 1.06 1.31 1.08 0.68 0.65 10.44%
P/EPS 12.39 13.41 6.94 14.35 14.27 18.00 12.08 0.42%
EY 8.07 7.46 14.41 6.97 7.01 5.56 8.28 -0.42%
DY 4.85 4.10 20.75 2.21 4.08 5.56 4.00 3.26%
P/NAPS 1.46 1.46 1.73 1.45 0.83 1.08 0.73 12.24%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 -
Price 2.11 1.93 1.75 2.41 1.40 1.16 1.36 -
P/RPS 1.21 1.30 0.58 1.16 1.03 0.73 0.59 12.71%
P/EPS 12.70 13.27 3.82 12.76 13.59 19.33 10.95 2.50%
EY 7.88 7.53 26.18 7.83 7.36 5.17 9.13 -2.42%
DY 4.74 4.15 37.71 2.49 4.29 5.17 4.41 1.20%
P/NAPS 1.50 1.44 0.95 1.29 0.79 1.16 0.66 14.65%

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