[KMLOONG] YoY Quarter Result on 31-Jan-2008 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 22.34%
YoY- 213.08%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 156,015 103,955 80,143 150,357 77,821 52,377 48,444 21.51%
PBT 22,866 18,181 13,132 40,723 11,198 2,233 2,145 48.32%
Tax -2,485 -4,985 -1,675 -11,109 -3,290 -851 168 -
NP 20,381 13,196 11,457 29,614 7,908 1,382 2,313 43.69%
-
NP to SH 15,824 11,557 8,715 23,212 7,414 2,198 2,313 37.76%
-
Tax Rate 10.87% 27.42% 12.76% 27.28% 29.38% 38.11% -7.83% -
Total Cost 135,634 90,759 68,686 120,743 69,913 50,995 46,131 19.68%
-
Net Worth 445,229 422,365 389,851 207,720 171,160 308,610 223,325 12.18%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 21,346 18,231 9,066 10,386 11,981 6,858 4,274 30.72%
Div Payout % 134.90% 157.75% 104.03% 44.74% 161.60% 312.01% 184.79% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 445,229 422,365 389,851 207,720 171,160 308,610 223,325 12.18%
NOSH 304,951 303,860 302,210 207,720 171,160 171,450 106,854 19.08%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 13.06% 12.69% 14.30% 19.70% 10.16% 2.64% 4.77% -
ROE 3.55% 2.74% 2.24% 11.17% 4.33% 0.71% 1.04% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 51.16 34.21 26.52 72.38 45.47 30.55 45.34 2.03%
EPS 5.18 3.80 2.88 8.24 4.33 1.29 2.17 15.59%
DPS 7.00 6.00 3.00 5.00 7.00 4.00 4.00 9.77%
NAPS 1.46 1.39 1.29 1.00 1.00 1.80 2.09 -5.80%
Adjusted Per Share Value based on latest NOSH - 207,720
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 15.98 10.65 8.21 15.40 7.97 5.36 4.96 21.51%
EPS 1.62 1.18 0.89 2.38 0.76 0.23 0.24 37.45%
DPS 2.19 1.87 0.93 1.06 1.23 0.70 0.44 30.65%
NAPS 0.4559 0.4325 0.3992 0.2127 0.1753 0.316 0.2287 12.17%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 2.38 2.05 1.60 1.56 1.60 1.14 1.37 -
P/RPS 4.65 5.99 6.03 2.16 3.52 3.73 3.02 7.45%
P/EPS 45.87 53.90 55.48 13.96 36.94 88.92 63.29 -5.22%
EY 2.18 1.86 1.80 7.16 2.71 1.12 1.58 5.50%
DY 2.94 2.93 1.87 3.21 4.38 3.51 2.92 0.11%
P/NAPS 1.63 1.47 1.24 1.56 1.60 0.63 0.66 16.25%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 24/03/05 -
Price 2.23 2.14 1.73 1.73 1.73 1.21 1.07 -
P/RPS 4.36 6.26 6.52 2.39 3.80 3.96 2.36 10.76%
P/EPS 42.98 56.27 59.99 15.48 39.94 94.38 49.43 -2.30%
EY 2.33 1.78 1.67 6.46 2.50 1.06 2.02 2.40%
DY 3.14 2.80 1.73 2.89 4.05 3.31 3.74 -2.87%
P/NAPS 1.53 1.54 1.34 1.73 1.73 0.67 0.51 20.08%

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