[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 10.82%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 630,944 788,004 543,192 463,437 569,256 426,025 246,989 16.90%
PBT 89,289 172,450 90,356 81,698 121,669 73,750 25,660 23.07%
Tax -22,056 -42,932 -22,050 -19,926 -28,194 -17,952 -5,972 24.30%
NP 67,233 129,518 68,305 61,772 93,474 55,798 19,688 22.69%
-
NP to SH 53,192 102,385 56,576 48,774 75,546 47,074 20,048 17.64%
-
Tax Rate 24.70% 24.90% 24.40% 24.39% 23.17% 24.34% 23.27% -
Total Cost 563,710 658,485 474,886 401,665 475,781 370,226 227,301 16.32%
-
Net Worth 502,140 486,238 444,409 421,272 377,933 332,765 306,193 8.58%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 20,537 24,464 20,292 16,163 131,976 31,691 6,842 20.08%
Div Payout % 38.61% 23.89% 35.87% 33.14% 174.70% 67.32% 34.13% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 502,140 486,238 444,409 421,272 377,933 332,765 306,193 8.58%
NOSH 308,061 305,810 304,390 303,073 299,947 182,837 171,058 10.29%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.66% 16.44% 12.57% 13.33% 16.42% 13.10% 7.97% -
ROE 10.59% 21.06% 12.73% 11.58% 19.99% 14.15% 6.55% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 204.81 257.68 178.45 152.91 189.79 233.01 144.39 5.99%
EPS 17.27 33.48 18.59 16.09 25.19 25.75 11.72 6.66%
DPS 6.67 8.00 6.67 5.33 44.00 17.33 4.00 8.88%
NAPS 1.63 1.59 1.46 1.39 1.26 1.82 1.79 -1.54%
Adjusted Per Share Value based on latest NOSH - 303,624
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 64.54 80.61 55.56 47.41 58.23 43.58 25.27 16.89%
EPS 5.44 10.47 5.79 4.99 7.73 4.82 2.05 17.64%
DPS 2.10 2.50 2.08 1.65 13.50 3.24 0.70 20.07%
NAPS 0.5137 0.4974 0.4546 0.4309 0.3866 0.3404 0.3132 8.58%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.26 2.04 2.45 1.88 1.51 2.74 1.47 -
P/RPS 1.10 0.79 1.37 1.23 0.80 1.18 1.02 1.26%
P/EPS 13.09 6.09 13.18 11.68 6.00 10.64 12.54 0.71%
EY 7.64 16.41 7.59 8.56 16.68 9.40 7.97 -0.70%
DY 2.95 3.92 2.72 2.84 29.14 6.33 2.72 1.36%
P/NAPS 1.39 1.28 1.68 1.35 1.20 1.51 0.82 9.18%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 -
Price 2.28 2.30 2.60 1.99 1.50 3.16 1.64 -
P/RPS 1.11 0.89 1.46 1.30 0.79 1.36 1.14 -0.44%
P/EPS 13.20 6.87 13.99 12.37 5.96 12.27 13.99 -0.96%
EY 7.57 14.56 7.15 8.09 16.79 8.15 7.15 0.95%
DY 2.92 3.48 2.56 2.68 29.33 5.49 2.44 3.03%
P/NAPS 1.40 1.45 1.78 1.43 1.19 1.74 0.92 7.24%

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