[KMLOONG] YoY Quarter Result on 31-Jul-2006 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -10.42%
YoY- 81.93%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 126,044 182,107 111,174 63,881 58,042 60,085 55,448 14.65%
PBT 22,688 44,654 18,521 4,784 2,870 2,045 3,419 37.04%
Tax -5,782 -11,312 -4,557 -1,217 -832 174 -657 43.63%
NP 16,906 33,342 13,964 3,567 2,038 2,219 2,762 35.21%
-
NP to SH 13,155 27,735 11,782 4,159 2,286 2,219 2,762 29.68%
-
Tax Rate 25.48% 25.33% 24.60% 25.44% 28.99% -8.51% 19.22% -
Total Cost 109,138 148,765 97,210 60,314 56,004 57,866 52,686 12.89%
-
Net Worth 406,168 394,987 328,350 302,939 228,600 218,699 168,492 15.77%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 12,124 70,840 5,267 5,134 6,858 3,200 - -
Div Payout % 92.17% 255.42% 44.71% 123.46% 300.00% 144.23% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 406,168 394,987 328,350 302,939 228,600 218,699 168,492 15.77%
NOSH 303,110 214,667 175,588 171,152 228,600 106,682 106,640 18.99%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 13.41% 18.31% 12.56% 5.58% 3.51% 3.69% 4.98% -
ROE 3.24% 7.02% 3.59% 1.37% 1.00% 1.01% 1.64% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 41.58 84.83 63.32 37.32 25.39 56.32 52.00 -3.65%
EPS 4.34 12.92 6.71 2.43 1.34 2.08 2.59 8.97%
DPS 4.00 33.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.34 1.84 1.87 1.77 1.00 2.05 1.58 -2.70%
Adjusted Per Share Value based on latest NOSH - 171,152
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 12.91 18.65 11.39 6.54 5.94 6.15 5.68 14.65%
EPS 1.35 2.84 1.21 0.43 0.23 0.23 0.28 29.94%
DPS 1.24 7.25 0.54 0.53 0.70 0.33 0.00 -
NAPS 0.416 0.4045 0.3363 0.3102 0.2341 0.224 0.1726 15.77%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.95 3.18 2.71 1.47 1.08 1.50 1.34 -
P/RPS 4.69 3.75 4.28 3.94 4.25 2.66 2.58 10.46%
P/EPS 44.93 24.61 40.39 60.49 108.00 72.12 51.74 -2.32%
EY 2.23 4.06 2.48 1.65 0.93 1.39 1.93 2.43%
DY 2.05 10.38 1.11 2.04 2.78 2.00 0.00 -
P/NAPS 1.46 1.73 1.45 0.83 1.08 0.73 0.85 9.42%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 -
Price 1.93 1.75 2.41 1.40 1.16 1.36 1.27 -
P/RPS 4.64 2.06 3.81 3.75 4.57 2.41 2.44 11.29%
P/EPS 44.47 13.54 35.92 57.61 116.00 65.38 49.03 -1.61%
EY 2.25 7.38 2.78 1.74 0.86 1.53 2.04 1.64%
DY 2.07 18.86 1.24 2.14 2.59 2.21 0.00 -
P/NAPS 1.44 0.95 1.29 0.79 1.16 0.66 0.80 10.28%

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