[KMLOONG] YoY Quarter Result on 31-Jan-2009 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 10.0%
YoY- -62.45%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 177,329 156,015 103,955 80,143 150,357 77,821 52,377 22.52%
PBT 35,704 22,866 18,181 13,132 40,723 11,198 2,233 58.68%
Tax -8,094 -2,485 -4,985 -1,675 -11,109 -3,290 -851 45.53%
NP 27,610 20,381 13,196 11,457 29,614 7,908 1,382 64.68%
-
NP to SH 19,783 15,824 11,557 8,715 23,212 7,414 2,198 44.20%
-
Tax Rate 22.67% 10.87% 27.42% 12.76% 27.28% 29.38% 38.11% -
Total Cost 149,719 135,634 90,759 68,686 120,743 69,913 50,995 19.65%
-
Net Worth 508,362 445,229 422,365 389,851 207,720 171,160 308,610 8.67%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 30,624 21,346 18,231 9,066 10,386 11,981 6,858 28.31%
Div Payout % 154.80% 134.90% 157.75% 104.03% 44.74% 161.60% 312.01% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 508,362 445,229 422,365 389,851 207,720 171,160 308,610 8.67%
NOSH 306,242 304,951 303,860 302,210 207,720 171,160 171,450 10.14%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 15.57% 13.06% 12.69% 14.30% 19.70% 10.16% 2.64% -
ROE 3.89% 3.55% 2.74% 2.24% 11.17% 4.33% 0.71% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 57.90 51.16 34.21 26.52 72.38 45.47 30.55 11.23%
EPS 6.46 5.18 3.80 2.88 8.24 4.33 1.29 30.78%
DPS 10.00 7.00 6.00 3.00 5.00 7.00 4.00 16.49%
NAPS 1.66 1.46 1.39 1.29 1.00 1.00 1.80 -1.33%
Adjusted Per Share Value based on latest NOSH - 302,210
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 18.14 15.96 10.63 8.20 15.38 7.96 5.36 22.51%
EPS 2.02 1.62 1.18 0.89 2.37 0.76 0.22 44.68%
DPS 3.13 2.18 1.86 0.93 1.06 1.23 0.70 28.33%
NAPS 0.52 0.4554 0.4321 0.3988 0.2125 0.1751 0.3157 8.66%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 2.50 2.38 2.05 1.60 1.56 1.60 1.14 -
P/RPS 4.32 4.65 5.99 6.03 2.16 3.52 3.73 2.47%
P/EPS 38.70 45.87 53.90 55.48 13.96 36.94 88.92 -12.94%
EY 2.58 2.18 1.86 1.80 7.16 2.71 1.12 14.91%
DY 4.00 2.94 2.93 1.87 3.21 4.38 3.51 2.20%
P/NAPS 1.51 1.63 1.47 1.24 1.56 1.60 0.63 15.67%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 -
Price 2.68 2.23 2.14 1.73 1.73 1.73 1.21 -
P/RPS 4.63 4.36 6.26 6.52 2.39 3.80 3.96 2.63%
P/EPS 41.49 42.98 56.27 59.99 15.48 39.94 94.38 -12.79%
EY 2.41 2.33 1.78 1.67 6.46 2.50 1.06 14.66%
DY 3.73 3.14 2.80 1.73 2.89 4.05 3.31 2.01%
P/NAPS 1.61 1.53 1.54 1.34 1.73 1.73 0.67 15.72%

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