[KMLOONG] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -0.41%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 479,557 469,775 538,198 278,774 222,292 216,188 220,402 13.82%
PBT 84,750 86,784 123,496 30,528 18,118 11,690 19,955 27.24%
Tax -21,385 -19,070 -30,976 -7,944 -4,880 -1,548 -4,380 30.23%
NP 63,365 67,714 92,520 22,584 13,238 10,142 15,575 26.33%
-
NP to SH 52,644 53,225 74,970 22,357 14,287 10,575 15,575 22.49%
-
Tax Rate 25.23% 21.97% 25.08% 26.02% 26.93% 13.24% 21.95% -
Total Cost 416,192 402,061 445,678 256,190 209,054 206,046 204,827 12.53%
-
Net Worth 435,123 398,793 210,651 317,641 302,136 195,270 220,115 12.02%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 30,356 79,906 35,881 17,115 13,716 7,474 7,468 26.31%
Div Payout % 57.66% 150.13% 47.86% 76.56% 96.00% 70.68% 47.95% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 435,123 398,793 210,651 317,641 302,136 195,270 220,115 12.02%
NOSH 304,282 302,116 210,651 171,698 170,698 113,529 106,852 19.04%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 13.21% 14.41% 17.19% 8.10% 5.96% 4.69% 7.07% -
ROE 12.10% 13.35% 35.59% 7.04% 4.73% 5.42% 7.08% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 157.60 155.49 255.49 162.36 130.22 190.42 206.27 -4.38%
EPS 17.30 17.62 35.59 13.02 8.37 9.31 14.58 2.89%
DPS 10.00 26.45 17.03 10.00 8.04 6.58 7.00 6.12%
NAPS 1.43 1.32 1.00 1.85 1.77 1.72 2.06 -5.89%
Adjusted Per Share Value based on latest NOSH - 171,698
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 49.05 48.05 55.05 28.51 22.74 22.11 22.54 13.82%
EPS 5.38 5.44 7.67 2.29 1.46 1.08 1.59 22.51%
DPS 3.10 8.17 3.67 1.75 1.40 0.76 0.76 26.38%
NAPS 0.445 0.4079 0.2154 0.3249 0.309 0.1997 0.2251 12.02%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.06 1.94 1.78 2.22 1.29 1.05 1.60 -
P/RPS 1.31 1.25 0.70 1.37 0.99 0.55 0.78 9.02%
P/EPS 11.91 11.01 5.00 17.05 15.41 11.27 10.98 1.36%
EY 8.40 9.08 19.99 5.87 6.49 8.87 9.11 -1.34%
DY 4.85 13.63 9.57 4.50 6.23 6.27 4.38 1.71%
P/NAPS 1.44 1.47 1.78 1.20 0.73 0.61 0.78 10.75%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 -
Price 1.92 1.98 1.85 2.28 1.30 1.03 1.41 -
P/RPS 1.22 1.27 0.72 1.40 1.00 0.54 0.68 10.22%
P/EPS 11.10 11.24 5.20 17.51 15.53 11.06 9.67 2.32%
EY 9.01 8.90 19.24 5.71 6.44 9.04 10.34 -2.26%
DY 5.21 13.36 9.21 4.39 6.18 6.39 4.96 0.82%
P/NAPS 1.34 1.50 1.85 1.23 0.73 0.60 0.68 11.96%

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