[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 67.7%
YoY- 15.99%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 443,065 473,208 591,003 407,394 347,578 426,942 319,519 5.59%
PBT 64,162 66,967 129,338 67,767 61,274 91,252 55,313 2.50%
Tax -15,424 -16,542 -32,199 -16,538 -14,945 -21,146 -13,464 2.28%
NP 48,738 50,425 97,139 51,229 46,329 70,106 41,849 2.57%
-
NP to SH 41,223 39,894 76,789 42,432 36,581 56,660 35,306 2.61%
-
Tax Rate 24.04% 24.70% 24.90% 24.40% 24.39% 23.17% 24.34% -
Total Cost 394,327 422,783 493,864 356,165 301,249 356,836 277,670 6.01%
-
Net Worth 521,458 502,140 486,238 444,409 421,272 377,933 332,765 7.76%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 15,427 15,403 18,348 15,219 12,122 98,982 23,768 -6.94%
Div Payout % 37.43% 38.61% 23.89% 35.87% 33.14% 174.70% 67.32% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 521,458 502,140 486,238 444,409 421,272 377,933 332,765 7.76%
NOSH 308,555 308,061 305,810 304,390 303,073 299,947 182,837 9.10%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 11.00% 10.66% 16.44% 12.57% 13.33% 16.42% 13.10% -
ROE 7.91% 7.94% 15.79% 9.55% 8.68% 14.99% 10.61% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 143.59 153.61 193.26 133.84 114.68 142.34 174.76 -3.21%
EPS 13.36 12.95 25.11 13.94 12.07 18.89 19.31 -5.94%
DPS 5.00 5.00 6.00 5.00 4.00 33.00 13.00 -14.70%
NAPS 1.69 1.63 1.59 1.46 1.39 1.26 1.82 -1.22%
Adjusted Per Share Value based on latest NOSH - 304,804
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 45.32 48.40 60.45 41.67 35.55 43.67 32.68 5.59%
EPS 4.22 4.08 7.85 4.34 3.74 5.80 3.61 2.63%
DPS 1.58 1.58 1.88 1.56 1.24 10.12 2.43 -6.91%
NAPS 0.5333 0.5136 0.4973 0.4545 0.4309 0.3865 0.3403 7.76%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 2.42 2.26 2.04 2.45 1.88 1.51 2.74 -
P/RPS 1.69 1.47 1.06 1.83 1.64 1.06 1.57 1.23%
P/EPS 18.11 17.45 8.12 17.58 15.58 7.99 14.19 4.14%
EY 5.52 5.73 12.31 5.69 6.42 12.51 7.05 -3.99%
DY 2.07 2.21 2.94 2.04 2.13 21.85 4.74 -12.88%
P/NAPS 1.43 1.39 1.28 1.68 1.35 1.20 1.51 -0.90%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 -
Price 2.54 2.28 2.30 2.60 1.99 1.50 3.16 -
P/RPS 1.77 1.48 1.19 1.94 1.74 1.05 1.81 -0.37%
P/EPS 19.01 17.61 9.16 18.65 16.49 7.94 16.36 2.53%
EY 5.26 5.68 10.92 5.36 6.07 12.59 6.11 -2.46%
DY 1.97 2.19 2.61 1.92 2.01 22.00 4.11 -11.52%
P/NAPS 1.50 1.40 1.45 1.78 1.43 1.19 1.74 -2.44%

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