[KMLOONG] YoY Cumulative 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- 66.22%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 473,208 591,003 407,394 347,578 426,942 319,519 185,242 16.90%
PBT 66,967 129,338 67,767 61,274 91,252 55,313 19,245 23.07%
Tax -16,542 -32,199 -16,538 -14,945 -21,146 -13,464 -4,479 24.30%
NP 50,425 97,139 51,229 46,329 70,106 41,849 14,766 22.69%
-
NP to SH 39,894 76,789 42,432 36,581 56,660 35,306 15,036 17.64%
-
Tax Rate 24.70% 24.90% 24.40% 24.39% 23.17% 24.34% 23.27% -
Total Cost 422,783 493,864 356,165 301,249 356,836 277,670 170,476 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 15,403 18,348 15,219 12,122 98,982 23,768 5,131 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 7.94% 15.79% 9.55% 8.68% 14.99% 10.61% 4.91% -
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 153.61 193.26 133.84 114.68 142.34 174.76 108.29 5.99%
EPS 12.95 25.11 13.94 12.07 18.89 19.31 8.79 6.66%
DPS 5.00 6.00 5.00 4.00 33.00 13.00 3.00 8.87%
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 48.40 60.45 41.67 35.55 43.67 32.68 18.95 16.89%
EPS 4.08 7.85 4.34 3.74 5.80 3.61 1.54 17.61%
DPS 1.58 1.88 1.56 1.24 10.12 2.43 0.52 20.32%
NAPS 0.5136 0.4973 0.4545 0.4309 0.3865 0.3403 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 1.47 1.06 1.83 1.64 1.06 1.57 1.36 1.30%
P/EPS 17.45 8.12 17.58 15.58 7.99 14.19 16.72 0.71%
EY 5.73 12.31 5.69 6.42 12.51 7.05 5.98 -0.70%
DY 2.21 2.94 2.04 2.13 21.85 4.74 2.04 1.34%
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 1.48 1.19 1.94 1.74 1.05 1.81 1.51 -0.33%
P/EPS 17.61 9.16 18.65 16.49 7.94 16.36 18.66 -0.95%
EY 5.68 10.92 5.36 6.07 12.59 6.11 5.36 0.97%
DY 2.19 2.61 1.92 2.01 22.00 4.11 1.83 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