[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 258.95%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 266,022 225,020 318,393 179,138 116,134 106,682 123,242 13.67%
PBT 39,992 38,286 77,852 24,259 10,437 4,656 8,543 29.32%
Tax -9,938 -9,657 -18,938 -5,780 -2,265 -1,313 -1,911 31.60%
NP 30,054 28,629 58,914 18,479 8,172 3,343 6,632 28.62%
-
NP to SH 25,302 22,007 48,737 16,332 8,802 4,023 6,632 24.98%
-
Tax Rate 24.85% 25.22% 24.33% 23.83% 21.70% 28.20% 22.37% -
Total Cost 235,968 196,391 259,479 160,659 107,962 103,339 116,610 12.45%
-
Net Worth 429,311 405,631 391,427 323,525 302,515 134,100 218,930 11.87%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 15,223 12,108 70,201 5,190 5,127 4,023 3,203 29.64%
Div Payout % 60.17% 55.02% 144.04% 31.78% 58.25% 100.00% 48.31% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 429,311 405,631 391,427 323,525 302,515 134,100 218,930 11.87%
NOSH 304,476 302,709 212,732 173,008 170,912 134,100 106,795 19.06%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.30% 12.72% 18.50% 10.32% 7.04% 3.13% 5.38% -
ROE 5.89% 5.43% 12.45% 5.05% 2.91% 3.00% 3.03% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 87.37 74.34 149.67 103.54 67.95 79.55 115.40 -4.52%
EPS 8.31 7.27 22.91 9.44 5.15 2.82 6.21 4.97%
DPS 5.00 4.00 33.00 3.00 3.00 3.00 3.00 8.88%
NAPS 1.41 1.34 1.84 1.87 1.77 1.00 2.05 -6.04%
Adjusted Per Share Value based on latest NOSH - 175,588
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 27.22 23.03 32.58 18.33 11.88 10.92 12.61 13.67%
EPS 2.59 2.25 4.99 1.67 0.90 0.41 0.68 24.95%
DPS 1.56 1.24 7.18 0.53 0.52 0.41 0.33 29.53%
NAPS 0.4393 0.4151 0.4005 0.331 0.3095 0.1372 0.224 11.87%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.06 1.95 3.18 2.71 1.47 1.08 1.50 -
P/RPS 2.36 2.62 2.12 2.62 2.16 1.36 1.30 10.44%
P/EPS 24.79 26.82 13.88 28.71 28.54 36.00 24.15 0.43%
EY 4.03 3.73 7.20 3.48 3.50 2.78 4.14 -0.44%
DY 2.43 2.05 10.38 1.11 2.04 2.78 2.00 3.29%
P/NAPS 1.46 1.46 1.73 1.45 0.83 1.08 0.73 12.24%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 -
Price 2.11 1.93 1.75 2.41 1.40 1.16 1.36 -
P/RPS 2.42 2.60 1.17 2.33 2.06 1.46 1.18 12.71%
P/EPS 25.39 26.55 7.64 25.53 27.18 38.67 21.90 2.49%
EY 3.94 3.77 13.09 3.92 3.68 2.59 4.57 -2.44%
DY 2.37 2.07 18.86 1.24 2.14 2.59 2.21 1.17%
P/NAPS 1.50 1.44 0.95 1.29 0.79 1.16 0.66 14.65%

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