[KMLOONG] YoY Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -79.73%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 127,000 98,976 136,286 67,964 52,253 48,640 63,157 12.34%
PBT 20,893 15,598 33,198 5,738 5,653 1,786 6,498 21.47%
Tax -5,330 -3,875 -7,626 -1,223 -1,048 -481 -2,085 16.92%
NP 15,563 11,723 25,572 4,515 4,605 1,305 4,413 23.36%
-
NP to SH 13,358 8,852 21,002 4,550 4,643 1,738 4,413 20.26%
-
Tax Rate 25.51% 24.84% 22.97% 21.31% 18.54% 26.93% 32.09% -
Total Cost 111,437 87,253 110,714 63,449 47,648 47,335 58,744 11.25%
-
Net Worth 435,123 398,793 406,558 317,641 302,136 195,270 220,115 12.02%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 435,123 398,793 406,558 317,641 302,136 195,270 220,115 12.02%
NOSH 304,282 302,116 210,651 171,698 170,698 113,529 106,852 19.04%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 12.25% 11.84% 18.76% 6.64% 8.81% 2.68% 6.99% -
ROE 3.07% 2.22% 5.17% 1.43% 1.54% 0.89% 2.00% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 41.74 32.76 64.70 39.58 30.61 42.84 59.11 -5.63%
EPS 4.39 2.93 9.97 2.65 2.72 1.53 4.13 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.32 1.93 1.85 1.77 1.72 2.06 -5.89%
Adjusted Per Share Value based on latest NOSH - 171,698
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 13.00 10.13 13.95 6.95 5.35 4.98 6.46 12.35%
EPS 1.37 0.91 2.15 0.47 0.48 0.18 0.45 20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4452 0.4081 0.416 0.325 0.3092 0.1998 0.2252 12.02%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.06 1.94 1.78 2.22 1.29 1.05 1.60 -
P/RPS 4.94 5.92 2.75 5.61 4.21 2.45 2.71 10.51%
P/EPS 46.92 66.21 17.85 83.77 47.43 68.59 38.74 3.24%
EY 2.13 1.51 5.60 1.19 2.11 1.46 2.58 -3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.47 0.92 1.20 0.73 0.61 0.78 10.75%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 -
Price 1.92 1.98 1.85 2.28 1.30 1.03 1.41 -
P/RPS 4.60 6.04 2.86 5.76 4.25 2.40 2.39 11.52%
P/EPS 43.74 67.58 18.56 86.04 47.79 67.28 34.14 4.21%
EY 2.29 1.48 5.39 1.16 2.09 1.49 2.93 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.50 0.96 1.23 0.73 0.60 0.68 11.96%

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