[KMLOONG] YoY Quarter Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 158.95%
YoY- 183.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 139,022 126,044 182,107 111,174 63,881 58,042 60,085 14.99%
PBT 19,099 22,688 44,654 18,521 4,784 2,870 2,045 45.09%
Tax -4,608 -5,782 -11,312 -4,557 -1,217 -832 174 -
NP 14,491 16,906 33,342 13,964 3,567 2,038 2,219 36.69%
-
NP to SH 11,944 13,155 27,735 11,782 4,159 2,286 2,219 32.36%
-
Tax Rate 24.13% 25.48% 25.33% 24.60% 25.44% 28.99% -8.51% -
Total Cost 124,531 109,138 148,765 97,210 60,314 56,004 57,866 13.61%
-
Net Worth 429,618 406,168 394,987 328,350 302,939 228,600 218,699 11.90%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 15,234 12,124 70,840 5,267 5,134 6,858 3,200 29.68%
Div Payout % 127.55% 92.17% 255.42% 44.71% 123.46% 300.00% 144.23% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 429,618 406,168 394,987 328,350 302,939 228,600 218,699 11.90%
NOSH 304,693 303,110 214,667 175,588 171,152 228,600 106,682 19.10%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 10.42% 13.41% 18.31% 12.56% 5.58% 3.51% 3.69% -
ROE 2.78% 3.24% 7.02% 3.59% 1.37% 1.00% 1.01% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 45.63 41.58 84.83 63.32 37.32 25.39 56.32 -3.44%
EPS 3.92 4.34 12.92 6.71 2.43 1.34 2.08 11.13%
DPS 5.00 4.00 33.00 3.00 3.00 3.00 3.00 8.88%
NAPS 1.41 1.34 1.84 1.87 1.77 1.00 2.05 -6.04%
Adjusted Per Share Value based on latest NOSH - 175,588
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 14.22 12.89 18.63 11.37 6.53 5.94 6.15 14.98%
EPS 1.22 1.35 2.84 1.21 0.43 0.23 0.23 32.04%
DPS 1.56 1.24 7.25 0.54 0.53 0.70 0.33 29.53%
NAPS 0.4395 0.4155 0.404 0.3359 0.3099 0.2338 0.2237 11.90%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.06 1.95 3.18 2.71 1.47 1.08 1.50 -
P/RPS 4.51 4.69 3.75 4.28 3.94 4.25 2.66 9.19%
P/EPS 52.55 44.93 24.61 40.39 60.49 108.00 72.12 -5.13%
EY 1.90 2.23 4.06 2.48 1.65 0.93 1.39 5.34%
DY 2.43 2.05 10.38 1.11 2.04 2.78 2.00 3.29%
P/NAPS 1.46 1.46 1.73 1.45 0.83 1.08 0.73 12.24%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 -
Price 2.11 1.93 1.75 2.41 1.40 1.16 1.36 -
P/RPS 4.62 4.64 2.06 3.81 3.75 4.57 2.41 11.45%
P/EPS 53.83 44.47 13.54 35.92 57.61 116.00 65.38 -3.18%
EY 1.86 2.25 7.38 2.78 1.74 0.86 1.53 3.30%
DY 2.37 2.07 18.86 1.24 2.14 2.59 2.21 1.17%
P/NAPS 1.50 1.44 0.95 1.29 0.79 1.16 0.66 14.65%

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