[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 13.88%
YoY- 63.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 463,437 569,256 426,025 246,989 221,736 243,014 194,846 15.52%
PBT 81,698 121,669 73,750 25,660 16,024 19,009 16,249 30.85%
Tax -19,926 -28,194 -17,952 -5,972 -4,616 -4,426 -2,878 38.01%
NP 61,772 93,474 55,798 19,688 11,408 14,582 13,370 29.02%
-
NP to SH 48,774 75,546 47,074 20,048 12,244 14,582 13,370 24.04%
-
Tax Rate 24.39% 23.17% 24.34% 23.27% 28.81% 23.28% 17.71% -
Total Cost 401,665 475,781 370,226 227,301 210,328 228,432 181,476 14.14%
-
Net Worth 421,272 377,933 332,765 306,193 261,502 220,874 170,871 16.21%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 16,163 131,976 31,691 6,842 6,081 4,268 4,271 24.80%
Div Payout % 33.14% 174.70% 67.32% 34.13% 49.67% 29.27% 31.95% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 421,272 377,933 332,765 306,193 261,502 220,874 170,871 16.21%
NOSH 303,073 299,947 182,837 171,058 152,036 106,702 106,794 18.96%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 13.33% 16.42% 13.10% 7.97% 5.14% 6.00% 6.86% -
ROE 11.58% 19.99% 14.15% 6.55% 4.68% 6.60% 7.83% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 152.91 189.79 233.01 144.39 145.84 227.75 182.45 -2.89%
EPS 16.09 25.19 25.75 11.72 8.05 13.67 12.52 4.26%
DPS 5.33 44.00 17.33 4.00 4.00 4.00 4.00 4.89%
NAPS 1.39 1.26 1.82 1.79 1.72 2.07 1.60 -2.31%
Adjusted Per Share Value based on latest NOSH - 171,263
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 47.41 58.23 43.58 25.27 22.68 24.86 19.93 15.52%
EPS 4.99 7.73 4.82 2.05 1.25 1.49 1.37 24.01%
DPS 1.65 13.50 3.24 0.70 0.62 0.44 0.44 24.61%
NAPS 0.4309 0.3866 0.3404 0.3132 0.2675 0.2259 0.1748 16.21%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.88 1.51 2.74 1.47 1.20 1.35 1.47 -
P/RPS 1.23 0.80 1.18 1.02 0.82 0.59 0.81 7.20%
P/EPS 11.68 6.00 10.64 12.54 14.90 9.88 11.74 -0.08%
EY 8.56 16.68 9.40 7.97 6.71 10.12 8.52 0.07%
DY 2.84 29.14 6.33 2.72 3.33 2.96 2.72 0.72%
P/NAPS 1.35 1.20 1.51 0.82 0.70 0.65 0.92 6.59%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 -
Price 1.99 1.50 3.16 1.64 1.08 1.35 1.40 -
P/RPS 1.30 0.79 1.36 1.14 0.74 0.59 0.77 9.11%
P/EPS 12.37 5.96 12.27 13.99 13.41 9.88 11.18 1.69%
EY 8.09 16.79 8.15 7.15 7.46 10.12 8.94 -1.64%
DY 2.68 29.33 5.49 2.44 3.70 2.96 2.86 -1.07%
P/NAPS 1.43 1.19 1.74 0.92 0.63 0.65 0.88 8.42%

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