[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 44.12%
YoY- 134.81%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 543,192 463,437 569,256 426,025 246,989 221,736 243,014 14.33%
PBT 90,356 81,698 121,669 73,750 25,660 16,024 19,009 29.65%
Tax -22,050 -19,926 -28,194 -17,952 -5,972 -4,616 -4,426 30.67%
NP 68,305 61,772 93,474 55,798 19,688 11,408 14,582 29.33%
-
NP to SH 56,576 48,774 75,546 47,074 20,048 12,244 14,582 25.34%
-
Tax Rate 24.40% 24.39% 23.17% 24.34% 23.27% 28.81% 23.28% -
Total Cost 474,886 401,665 475,781 370,226 227,301 210,328 228,432 12.96%
-
Net Worth 444,409 421,272 377,933 332,765 306,193 261,502 220,874 12.35%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 20,292 16,163 131,976 31,691 6,842 6,081 4,268 29.65%
Div Payout % 35.87% 33.14% 174.70% 67.32% 34.13% 49.67% 29.27% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 444,409 421,272 377,933 332,765 306,193 261,502 220,874 12.35%
NOSH 304,390 303,073 299,947 182,837 171,058 152,036 106,702 19.08%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 12.57% 13.33% 16.42% 13.10% 7.97% 5.14% 6.00% -
ROE 12.73% 11.58% 19.99% 14.15% 6.55% 4.68% 6.60% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 178.45 152.91 189.79 233.01 144.39 145.84 227.75 -3.98%
EPS 18.59 16.09 25.19 25.75 11.72 8.05 13.67 5.25%
DPS 6.67 5.33 44.00 17.33 4.00 4.00 4.00 8.89%
NAPS 1.46 1.39 1.26 1.82 1.79 1.72 2.07 -5.64%
Adjusted Per Share Value based on latest NOSH - 202,281
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 55.58 47.42 58.25 43.59 25.27 22.69 24.87 14.33%
EPS 5.79 4.99 7.73 4.82 2.05 1.25 1.49 25.37%
DPS 2.08 1.65 13.50 3.24 0.70 0.62 0.44 29.53%
NAPS 0.4547 0.4311 0.3867 0.3405 0.3133 0.2676 0.226 12.35%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.45 1.88 1.51 2.74 1.47 1.20 1.35 -
P/RPS 1.37 1.23 0.80 1.18 1.02 0.82 0.59 15.06%
P/EPS 13.18 11.68 6.00 10.64 12.54 14.90 9.88 4.91%
EY 7.59 8.56 16.68 9.40 7.97 6.71 10.12 -4.67%
DY 2.72 2.84 29.14 6.33 2.72 3.33 2.96 -1.39%
P/NAPS 1.68 1.35 1.20 1.51 0.82 0.70 0.65 17.13%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 -
Price 2.60 1.99 1.50 3.16 1.64 1.08 1.35 -
P/RPS 1.46 1.30 0.79 1.36 1.14 0.74 0.59 16.29%
P/EPS 13.99 12.37 5.96 12.27 13.99 13.41 9.88 5.96%
EY 7.15 8.09 16.79 8.15 7.15 7.46 10.12 -5.62%
DY 2.56 2.68 29.33 5.49 2.44 3.70 2.96 -2.38%
P/NAPS 1.78 1.43 1.19 1.74 0.92 0.63 0.65 18.27%

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