[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 16.26%
YoY- 60.48%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 591,003 407,394 347,578 426,942 319,519 185,242 166,302 23.52%
PBT 129,338 67,767 61,274 91,252 55,313 19,245 12,018 48.56%
Tax -32,199 -16,538 -14,945 -21,146 -13,464 -4,479 -3,462 44.99%
NP 97,139 51,229 46,329 70,106 41,849 14,766 8,556 49.89%
-
NP to SH 76,789 42,432 36,581 56,660 35,306 15,036 9,183 42.44%
-
Tax Rate 24.90% 24.40% 24.39% 23.17% 24.34% 23.27% 28.81% -
Total Cost 493,864 356,165 301,249 356,836 277,670 170,476 157,746 20.94%
-
Net Worth 486,238 444,409 421,272 377,933 332,765 306,193 261,502 10.88%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 18,348 15,219 12,122 98,982 23,768 5,131 4,561 26.09%
Div Payout % 23.89% 35.87% 33.14% 174.70% 67.32% 34.13% 49.67% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 486,238 444,409 421,272 377,933 332,765 306,193 261,502 10.88%
NOSH 305,810 304,390 303,073 299,947 182,837 171,058 152,036 12.34%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 16.44% 12.57% 13.33% 16.42% 13.10% 7.97% 5.14% -
ROE 15.79% 9.55% 8.68% 14.99% 10.61% 4.91% 3.51% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 193.26 133.84 114.68 142.34 174.76 108.29 109.38 9.94%
EPS 25.11 13.94 12.07 18.89 19.31 8.79 6.04 26.79%
DPS 6.00 5.00 4.00 33.00 13.00 3.00 3.00 12.24%
NAPS 1.59 1.46 1.39 1.26 1.82 1.79 1.72 -1.30%
Adjusted Per Share Value based on latest NOSH - 302,404
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 60.52 41.72 35.59 43.72 32.72 18.97 17.03 23.52%
EPS 7.86 4.35 3.75 5.80 3.62 1.54 0.94 42.44%
DPS 1.88 1.56 1.24 10.14 2.43 0.53 0.47 25.97%
NAPS 0.4979 0.4551 0.4314 0.387 0.3408 0.3136 0.2678 10.88%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 2.04 2.45 1.88 1.51 2.74 1.47 1.20 -
P/RPS 1.06 1.83 1.64 1.06 1.57 1.36 1.10 -0.61%
P/EPS 8.12 17.58 15.58 7.99 14.19 16.72 19.87 -13.84%
EY 12.31 5.69 6.42 12.51 7.05 5.98 5.03 16.07%
DY 2.94 2.04 2.13 21.85 4.74 2.04 2.50 2.73%
P/NAPS 1.28 1.68 1.35 1.20 1.51 0.82 0.70 10.57%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 -
Price 2.30 2.60 1.99 1.50 3.16 1.64 1.08 -
P/RPS 1.19 1.94 1.74 1.05 1.81 1.51 0.99 3.11%
P/EPS 9.16 18.65 16.49 7.94 16.36 18.66 17.88 -10.54%
EY 10.92 5.36 6.07 12.59 6.11 5.36 5.59 11.80%
DY 2.61 1.92 2.01 22.00 4.11 1.83 2.78 -1.04%
P/NAPS 1.45 1.78 1.43 1.19 1.74 0.92 0.63 14.89%

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