[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 148.61%
YoY- -54.85%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 312,246 402,678 266,022 225,020 318,393 179,138 116,134 17.90%
PBT 50,822 89,043 39,992 38,286 77,852 24,259 10,437 30.15%
Tax -12,530 -21,339 -9,938 -9,657 -18,938 -5,780 -2,265 32.95%
NP 38,292 67,704 30,054 28,629 58,914 18,479 8,172 29.32%
-
NP to SH 31,072 53,198 25,302 22,007 48,737 16,332 8,802 23.37%
-
Tax Rate 24.65% 23.96% 24.85% 25.22% 24.33% 23.83% 21.70% -
Total Cost 273,954 334,974 235,968 196,391 259,479 160,659 107,962 16.77%
-
Net Worth 507,611 480,004 429,311 405,631 391,427 323,525 302,515 9.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 15,382 18,344 15,223 12,108 70,201 5,190 5,127 20.07%
Div Payout % 49.50% 34.48% 60.17% 55.02% 144.04% 31.78% 58.25% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 507,611 480,004 429,311 405,631 391,427 323,525 302,515 9.00%
NOSH 307,643 305,735 304,476 302,709 212,732 173,008 170,912 10.28%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.26% 16.81% 11.30% 12.72% 18.50% 10.32% 7.04% -
ROE 6.12% 11.08% 5.89% 5.43% 12.45% 5.05% 2.91% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 101.50 131.71 87.37 74.34 149.67 103.54 67.95 6.91%
EPS 10.10 17.40 8.31 7.27 22.91 9.44 5.15 11.86%
DPS 5.00 6.00 5.00 4.00 33.00 3.00 3.00 8.87%
NAPS 1.65 1.57 1.41 1.34 1.84 1.87 1.77 -1.16%
Adjusted Per Share Value based on latest NOSH - 303,110
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 31.94 41.19 27.21 23.02 32.57 18.32 11.88 17.90%
EPS 3.18 5.44 2.59 2.25 4.99 1.67 0.90 23.39%
DPS 1.57 1.88 1.56 1.24 7.18 0.53 0.52 20.20%
NAPS 0.5193 0.491 0.4392 0.4149 0.4004 0.3309 0.3095 8.99%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.64 2.25 2.06 1.95 3.18 2.71 1.47 -
P/RPS 2.60 1.71 2.36 2.62 2.12 2.62 2.16 3.13%
P/EPS 26.14 12.93 24.79 26.82 13.88 28.71 28.54 -1.45%
EY 3.83 7.73 4.03 3.73 7.20 3.48 3.50 1.51%
DY 1.89 2.67 2.43 2.05 10.38 1.11 2.04 -1.26%
P/NAPS 1.60 1.43 1.46 1.46 1.73 1.45 0.83 11.54%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 -
Price 2.38 1.96 2.11 1.93 1.75 2.41 1.40 -
P/RPS 2.34 1.49 2.42 2.60 1.17 2.33 2.06 2.14%
P/EPS 23.56 11.26 25.39 26.55 7.64 25.53 27.18 -2.35%
EY 4.24 8.88 3.94 3.77 13.09 3.92 3.68 2.38%
DY 2.10 3.06 2.37 2.07 18.86 1.24 2.14 -0.31%
P/NAPS 1.44 1.25 1.50 1.44 0.95 1.29 0.79 10.51%

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