[KMLOONG] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 10.79%
YoY- 83.95%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 160,962 188,325 141,372 122,558 108,549 140,381 69,108 15.11%
PBT 16,145 40,295 27,775 22,988 13,400 31,054 8,808 10.61%
Tax -4,012 -10,860 -6,600 -5,288 -2,208 -7,684 -2,214 10.40%
NP 12,133 29,435 21,175 17,700 11,192 23,370 6,594 10.68%
-
NP to SH 8,822 23,591 17,130 14,574 7,923 18,974 6,234 5.95%
-
Tax Rate 24.85% 26.95% 23.76% 23.00% 16.48% 24.74% 25.14% -
Total Cost 148,829 158,890 120,197 104,858 97,357 117,011 62,514 15.53%
-
Net Worth 502,792 487,138 445,014 422,038 381,029 368,152 306,562 8.58%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 20,228 - -
Div Payout % - - - - - 106.61% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 502,792 487,138 445,014 422,038 381,029 368,152 306,562 8.58%
NOSH 308,461 306,376 304,804 303,624 302,404 202,281 171,263 10.29%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 7.54% 15.63% 14.98% 14.44% 10.31% 16.65% 9.54% -
ROE 1.75% 4.84% 3.85% 3.45% 2.08% 5.15% 2.03% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 52.18 61.47 46.38 40.36 35.90 69.40 40.35 4.37%
EPS 2.86 7.70 5.62 4.80 2.62 9.38 3.64 -3.93%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.63 1.59 1.46 1.39 1.26 1.82 1.79 -1.54%
Adjusted Per Share Value based on latest NOSH - 303,624
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 16.49 19.29 14.48 12.55 11.12 14.38 7.08 15.11%
EPS 0.90 2.42 1.75 1.49 0.81 1.94 0.64 5.84%
DPS 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
NAPS 0.515 0.4989 0.4558 0.4323 0.3903 0.3771 0.314 8.58%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.26 2.04 2.45 1.88 1.51 2.74 1.47 -
P/RPS 4.33 3.32 5.28 4.66 4.21 3.95 3.64 2.93%
P/EPS 79.02 26.49 43.59 39.17 57.63 29.21 40.38 11.82%
EY 1.27 3.77 2.29 2.55 1.74 3.42 2.48 -10.54%
DY 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 1.39 1.28 1.68 1.35 1.20 1.51 0.82 9.18%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 -
Price 2.28 2.30 2.60 1.99 1.50 3.16 1.64 -
P/RPS 4.37 3.74 5.61 4.93 4.18 4.55 4.06 1.23%
P/EPS 79.72 29.87 46.26 41.46 57.25 33.69 45.05 9.97%
EY 1.25 3.35 2.16 2.41 1.75 2.97 2.22 -9.12%
DY 0.00 0.00 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 1.40 1.45 1.78 1.43 1.19 1.74 0.92 7.24%

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