[KMLOONG] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -18.59%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 750,944 611,559 479,557 469,775 538,198 278,774 222,292 22.47%
PBT 158,491 104,896 84,750 86,784 123,496 30,528 18,118 43.49%
Tax -38,580 -22,295 -21,385 -19,070 -30,976 -7,944 -4,880 41.09%
NP 119,911 82,601 63,365 67,714 92,520 22,584 13,238 44.33%
-
NP to SH 94,056 64,804 52,644 53,225 74,970 22,357 14,287 36.86%
-
Tax Rate 24.34% 21.25% 25.23% 21.97% 25.08% 26.02% 26.93% -
Total Cost 631,033 528,958 416,192 402,061 445,678 256,190 209,054 20.19%
-
Net Worth 525,386 467,119 435,123 398,793 210,651 317,641 302,136 9.65%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 48,983 36,581 30,356 79,906 35,881 17,115 13,716 23.60%
Div Payout % 52.08% 56.45% 57.66% 150.13% 47.86% 76.56% 96.00% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 525,386 467,119 435,123 398,793 210,651 317,641 302,136 9.65%
NOSH 307,243 305,306 304,282 302,116 210,651 171,698 170,698 10.28%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 15.97% 13.51% 13.21% 14.41% 17.19% 8.10% 5.96% -
ROE 17.90% 13.87% 12.10% 13.35% 35.59% 7.04% 4.73% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 244.41 200.31 157.60 155.49 255.49 162.36 130.22 11.05%
EPS 30.61 21.23 17.30 17.62 35.59 13.02 8.37 24.09%
DPS 16.00 12.00 10.00 26.45 17.03 10.00 8.04 12.14%
NAPS 1.71 1.53 1.43 1.32 1.00 1.85 1.77 -0.57%
Adjusted Per Share Value based on latest NOSH - 302,116
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 76.80 62.55 49.05 48.05 55.05 28.51 22.74 22.46%
EPS 9.62 6.63 5.38 5.44 7.67 2.29 1.46 36.88%
DPS 5.01 3.74 3.10 8.17 3.67 1.75 1.40 23.65%
NAPS 0.5373 0.4778 0.445 0.4079 0.2154 0.3249 0.309 9.64%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.61 2.21 2.06 1.94 1.78 2.22 1.29 -
P/RPS 1.07 1.10 1.31 1.25 0.70 1.37 0.99 1.30%
P/EPS 8.53 10.41 11.91 11.01 5.00 17.05 15.41 -9.37%
EY 11.73 9.60 8.40 9.08 19.99 5.87 6.49 10.35%
DY 6.13 5.43 4.85 13.63 9.57 4.50 6.23 -0.26%
P/NAPS 1.53 1.44 1.44 1.47 1.78 1.20 0.73 13.11%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 2.50 2.14 1.92 1.98 1.85 2.28 1.30 -
P/RPS 1.02 1.07 1.22 1.27 0.72 1.40 1.00 0.33%
P/EPS 8.17 10.08 11.10 11.24 5.20 17.51 15.53 -10.14%
EY 12.25 9.92 9.01 8.90 19.24 5.71 6.44 11.30%
DY 6.40 5.61 5.21 13.36 9.21 4.39 6.18 0.58%
P/NAPS 1.46 1.40 1.34 1.50 1.85 1.23 0.73 12.23%

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