[KMLOONG] YoY TTM Result on 31-Jan-2009 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -18.15%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 768,332 563,409 451,533 507,085 469,876 263,063 218,679 23.28%
PBT 165,042 90,633 79,455 104,384 96,036 30,443 14,251 50.38%
Tax -40,293 -19,023 -19,930 -22,821 -24,573 -7,769 -4,313 45.10%
NP 124,749 71,610 59,525 81,563 71,463 22,674 9,938 52.41%
-
NP to SH 96,572 58,256 48,138 65,375 58,518 22,450 11,382 42.79%
-
Tax Rate 24.41% 20.99% 25.08% 21.86% 25.59% 25.52% 30.26% -
Total Cost 643,583 491,799 392,008 425,522 398,413 240,389 208,741 20.63%
-
Net Worth 508,362 445,229 422,365 389,851 207,720 171,160 308,610 8.67%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 48,983 36,581 30,356 79,906 35,881 17,115 13,716 23.62%
Div Payout % 50.72% 62.79% 63.06% 122.23% 61.32% 76.24% 120.51% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 508,362 445,229 422,365 389,851 207,720 171,160 308,610 8.67%
NOSH 306,242 304,951 303,860 302,210 207,720 171,160 171,450 10.14%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.24% 12.71% 13.18% 16.08% 15.21% 8.62% 4.54% -
ROE 19.00% 13.08% 11.40% 16.77% 28.17% 13.12% 3.69% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 250.89 184.75 148.60 167.79 226.21 153.69 127.55 11.92%
EPS 31.53 19.10 15.84 21.63 28.17 13.12 6.64 29.63%
DPS 16.00 12.00 10.00 26.44 17.27 10.00 8.00 12.24%
NAPS 1.66 1.46 1.39 1.29 1.00 1.00 1.80 -1.33%
Adjusted Per Share Value based on latest NOSH - 302,210
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 78.68 57.70 46.24 51.93 48.12 26.94 22.39 23.28%
EPS 9.89 5.97 4.93 6.69 5.99 2.30 1.17 42.70%
DPS 5.02 3.75 3.11 8.18 3.67 1.75 1.40 23.70%
NAPS 0.5206 0.4559 0.4325 0.3992 0.2127 0.1753 0.316 8.67%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 2.50 2.38 2.05 1.60 1.56 1.60 1.14 -
P/RPS 1.00 1.29 1.38 0.95 0.69 1.04 0.89 1.96%
P/EPS 7.93 12.46 12.94 7.40 5.54 12.20 17.17 -12.07%
EY 12.61 8.03 7.73 13.52 18.06 8.20 5.82 13.74%
DY 6.40 5.04 4.88 16.53 11.07 6.25 7.02 -1.52%
P/NAPS 1.51 1.63 1.47 1.24 1.56 1.60 0.63 15.67%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 -
Price 2.68 2.23 2.14 1.73 1.73 1.73 1.21 -
P/RPS 1.07 1.21 1.44 1.03 0.76 1.13 0.95 2.00%
P/EPS 8.50 11.67 13.51 8.00 6.14 13.19 18.23 -11.93%
EY 11.77 8.57 7.40 12.50 16.28 7.58 5.49 13.54%
DY 5.97 5.38 4.67 15.28 9.99 5.78 6.61 -1.68%
P/NAPS 1.61 1.53 1.54 1.34 1.73 1.73 0.67 15.72%

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