[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 16.03%
YoY- 198.41%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 805,356 532,044 450,040 636,786 358,276 232,268 213,364 24.76%
PBT 178,086 79,984 76,572 155,704 48,518 20,874 9,312 63.49%
Tax -42,678 -19,876 -19,314 -37,876 -11,560 -4,530 -2,626 59.12%
NP 135,408 60,108 57,258 117,828 36,958 16,344 6,686 65.06%
-
NP to SH 106,396 50,604 44,014 97,474 32,664 17,604 8,046 53.74%
-
Tax Rate 23.96% 24.85% 25.22% 24.33% 23.83% 21.70% 28.20% -
Total Cost 669,948 471,936 392,782 518,958 321,318 215,924 206,678 21.64%
-
Net Worth 480,004 429,311 405,631 391,427 323,525 302,515 134,100 23.66%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 36,688 30,447 24,216 140,403 10,380 10,254 8,046 28.75%
Div Payout % 34.48% 60.17% 55.02% 144.04% 31.78% 58.25% 100.00% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 480,004 429,311 405,631 391,427 323,525 302,515 134,100 23.66%
NOSH 305,735 304,476 302,709 212,732 173,008 170,912 134,100 14.71%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 16.81% 11.30% 12.72% 18.50% 10.32% 7.04% 3.13% -
ROE 22.17% 11.79% 10.85% 24.90% 10.10% 5.82% 6.00% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 263.42 174.74 148.67 299.34 207.09 135.90 159.11 8.76%
EPS 34.80 16.62 14.54 45.82 18.88 10.30 5.64 35.41%
DPS 12.00 10.00 8.00 66.00 6.00 6.00 6.00 12.24%
NAPS 1.57 1.41 1.34 1.84 1.87 1.77 1.00 7.80%
Adjusted Per Share Value based on latest NOSH - 214,667
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 82.38 54.42 46.04 65.14 36.65 23.76 21.83 24.76%
EPS 10.88 5.18 4.50 9.97 3.34 1.80 0.82 53.83%
DPS 3.75 3.11 2.48 14.36 1.06 1.05 0.82 28.82%
NAPS 0.491 0.4392 0.4149 0.4004 0.3309 0.3095 0.1372 23.66%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.25 2.06 1.95 3.18 2.71 1.47 1.08 -
P/RPS 0.85 1.18 1.31 1.06 1.31 1.08 0.68 3.78%
P/EPS 6.47 12.39 13.41 6.94 14.35 14.27 18.00 -15.67%
EY 15.47 8.07 7.46 14.41 6.97 7.01 5.56 18.58%
DY 5.33 4.85 4.10 20.75 2.21 4.08 5.56 -0.70%
P/NAPS 1.43 1.46 1.46 1.73 1.45 0.83 1.08 4.78%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/11 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 -
Price 1.96 2.11 1.93 1.75 2.41 1.40 1.16 -
P/RPS 0.74 1.21 1.30 0.58 1.16 1.03 0.73 0.22%
P/EPS 5.63 12.70 13.27 3.82 12.76 13.59 19.33 -18.57%
EY 17.76 7.88 7.53 26.18 7.83 7.36 5.17 22.82%
DY 6.12 4.74 4.15 37.71 2.49 4.29 5.17 2.85%
P/NAPS 1.25 1.50 1.44 0.95 1.29 0.79 1.16 1.25%

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