[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 24.31%
YoY- -54.85%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 624,492 805,356 532,044 450,040 636,786 358,276 232,268 17.90%
PBT 101,644 178,086 79,984 76,572 155,704 48,518 20,874 30.15%
Tax -25,060 -42,678 -19,876 -19,314 -37,876 -11,560 -4,530 32.95%
NP 76,584 135,408 60,108 57,258 117,828 36,958 16,344 29.32%
-
NP to SH 62,144 106,396 50,604 44,014 97,474 32,664 17,604 23.37%
-
Tax Rate 24.65% 23.96% 24.85% 25.22% 24.33% 23.83% 21.70% -
Total Cost 547,908 669,948 471,936 392,782 518,958 321,318 215,924 16.77%
-
Net Worth 507,611 480,004 429,311 405,631 391,427 323,525 302,515 9.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 30,764 36,688 30,447 24,216 140,403 10,380 10,254 20.07%
Div Payout % 49.50% 34.48% 60.17% 55.02% 144.04% 31.78% 58.25% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 507,611 480,004 429,311 405,631 391,427 323,525 302,515 9.00%
NOSH 307,643 305,735 304,476 302,709 212,732 173,008 170,912 10.28%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.26% 16.81% 11.30% 12.72% 18.50% 10.32% 7.04% -
ROE 12.24% 22.17% 11.79% 10.85% 24.90% 10.10% 5.82% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 202.99 263.42 174.74 148.67 299.34 207.09 135.90 6.90%
EPS 20.20 34.80 16.62 14.54 45.82 18.88 10.30 11.86%
DPS 10.00 12.00 10.00 8.00 66.00 6.00 6.00 8.87%
NAPS 1.65 1.57 1.41 1.34 1.84 1.87 1.77 -1.16%
Adjusted Per Share Value based on latest NOSH - 303,110
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 63.88 82.38 54.42 46.04 65.14 36.65 23.76 17.90%
EPS 6.36 10.88 5.18 4.50 9.97 3.34 1.80 23.39%
DPS 3.15 3.75 3.11 2.48 14.36 1.06 1.05 20.07%
NAPS 0.5193 0.491 0.4392 0.4149 0.4004 0.3309 0.3095 8.99%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.64 2.25 2.06 1.95 3.18 2.71 1.47 -
P/RPS 1.30 0.85 1.18 1.31 1.06 1.31 1.08 3.13%
P/EPS 13.07 6.47 12.39 13.41 6.94 14.35 14.27 -1.45%
EY 7.65 15.47 8.07 7.46 14.41 6.97 7.01 1.46%
DY 3.79 5.33 4.85 4.10 20.75 2.21 4.08 -1.22%
P/NAPS 1.60 1.43 1.46 1.46 1.73 1.45 0.83 11.54%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 -
Price 2.38 1.96 2.11 1.93 1.75 2.41 1.40 -
P/RPS 1.17 0.74 1.21 1.30 0.58 1.16 1.03 2.14%
P/EPS 11.78 5.63 12.70 13.27 3.82 12.76 13.59 -2.35%
EY 8.49 17.76 7.88 7.53 26.18 7.83 7.36 2.40%
DY 4.20 6.12 4.74 4.15 37.71 2.49 4.29 -0.35%
P/NAPS 1.44 1.25 1.50 1.44 0.95 1.29 0.79 10.51%

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