[KMLOONG] YoY Quarter Result on 31-Jul-2009 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 48.61%
YoY- -52.57%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 154,484 227,528 139,022 126,044 182,107 111,174 63,881 15.84%
PBT 22,217 53,887 19,099 22,688 44,654 18,521 4,784 29.13%
Tax -5,641 -12,737 -4,608 -5,782 -11,312 -4,557 -1,217 29.09%
NP 16,576 41,150 14,491 16,906 33,342 13,964 3,567 29.15%
-
NP to SH 13,682 33,292 11,944 13,155 27,735 11,782 4,159 21.93%
-
Tax Rate 25.39% 23.64% 24.13% 25.48% 25.33% 24.60% 25.44% -
Total Cost 137,908 186,378 124,531 109,138 148,765 97,210 60,314 14.76%
-
Net Worth 508,452 480,408 429,618 406,168 394,987 328,350 302,939 9.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 15,407 18,359 15,234 12,124 70,840 5,267 5,134 20.08%
Div Payout % 112.61% 55.15% 127.55% 92.17% 255.42% 44.71% 123.46% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 508,452 480,408 429,618 406,168 394,987 328,350 302,939 9.00%
NOSH 308,153 305,992 304,693 303,110 214,667 175,588 171,152 10.28%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 10.73% 18.09% 10.42% 13.41% 18.31% 12.56% 5.58% -
ROE 2.69% 6.93% 2.78% 3.24% 7.02% 3.59% 1.37% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 50.13 74.36 45.63 41.58 84.83 63.32 37.32 5.03%
EPS 4.44 10.88 3.92 4.34 12.92 6.71 2.43 10.55%
DPS 5.00 6.00 5.00 4.00 33.00 3.00 3.00 8.87%
NAPS 1.65 1.57 1.41 1.34 1.84 1.87 1.77 -1.16%
Adjusted Per Share Value based on latest NOSH - 303,110
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 15.80 23.27 14.22 12.89 18.63 11.37 6.53 15.85%
EPS 1.40 3.41 1.22 1.35 2.84 1.21 0.43 21.72%
DPS 1.58 1.88 1.56 1.24 7.25 0.54 0.53 19.94%
NAPS 0.5201 0.4914 0.4395 0.4155 0.404 0.3359 0.3099 9.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.64 2.25 2.06 1.95 3.18 2.71 1.47 -
P/RPS 5.27 3.03 4.51 4.69 3.75 4.28 3.94 4.96%
P/EPS 59.46 20.68 52.55 44.93 24.61 40.39 60.49 -0.28%
EY 1.68 4.84 1.90 2.23 4.06 2.48 1.65 0.30%
DY 1.89 2.67 2.43 2.05 10.38 1.11 2.04 -1.26%
P/NAPS 1.60 1.43 1.46 1.46 1.73 1.45 0.83 11.54%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 -
Price 2.38 1.96 2.11 1.93 1.75 2.41 1.40 -
P/RPS 4.75 2.64 4.62 4.64 2.06 3.81 3.75 4.01%
P/EPS 53.60 18.01 53.83 44.47 13.54 35.92 57.61 -1.19%
EY 1.87 5.55 1.86 2.25 7.38 2.78 1.74 1.20%
DY 2.10 3.06 2.37 2.07 18.86 1.24 2.14 -0.31%
P/NAPS 1.44 1.25 1.50 1.44 0.95 1.29 0.79 10.51%

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