[KMLOONG] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 6.27%
YoY- -26.37%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 637,238 768,332 563,409 451,533 507,085 469,876 263,063 15.87%
PBT 94,554 165,042 90,633 79,455 104,384 96,036 30,443 20.76%
Tax -26,034 -40,293 -19,023 -19,930 -22,821 -24,573 -7,769 22.30%
NP 68,520 124,749 71,610 59,525 81,563 71,463 22,674 20.21%
-
NP to SH 53,945 96,572 58,256 48,138 65,375 58,518 22,450 15.71%
-
Tax Rate 27.53% 24.41% 20.99% 25.08% 21.86% 25.59% 25.52% -
Total Cost 568,718 643,583 491,799 392,008 425,522 398,413 240,389 15.41%
-
Net Worth 518,300 508,362 445,229 422,365 389,851 207,720 171,160 20.26%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 37,003 48,983 36,581 30,356 79,906 35,881 17,115 13.69%
Div Payout % 68.59% 50.72% 62.79% 63.06% 122.23% 61.32% 76.24% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 518,300 508,362 445,229 422,365 389,851 207,720 171,160 20.26%
NOSH 308,512 306,242 304,951 303,860 302,210 207,720 171,160 10.30%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.75% 16.24% 12.71% 13.18% 16.08% 15.21% 8.62% -
ROE 10.41% 19.00% 13.08% 11.40% 16.77% 28.17% 13.12% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 206.55 250.89 184.75 148.60 167.79 226.21 153.69 5.04%
EPS 17.49 31.53 19.10 15.84 21.63 28.17 13.12 4.90%
DPS 12.00 16.00 12.00 10.00 26.44 17.27 10.00 3.08%
NAPS 1.68 1.66 1.46 1.39 1.29 1.00 1.00 9.02%
Adjusted Per Share Value based on latest NOSH - 303,860
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 65.27 78.70 57.71 46.25 51.94 48.13 26.94 15.87%
EPS 5.53 9.89 5.97 4.93 6.70 5.99 2.30 15.72%
DPS 3.79 5.02 3.75 3.11 8.18 3.68 1.75 13.73%
NAPS 0.5309 0.5207 0.456 0.4326 0.3993 0.2128 0.1753 20.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 2.21 2.50 2.38 2.05 1.60 1.56 1.60 -
P/RPS 1.07 1.00 1.29 1.38 0.95 0.69 1.04 0.47%
P/EPS 12.64 7.93 12.46 12.94 7.40 5.54 12.20 0.59%
EY 7.91 12.61 8.03 7.73 13.52 18.06 8.20 -0.59%
DY 5.43 6.40 5.04 4.88 16.53 11.07 6.25 -2.31%
P/NAPS 1.32 1.51 1.63 1.47 1.24 1.56 1.60 -3.15%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 -
Price 2.21 2.68 2.23 2.14 1.73 1.73 1.73 -
P/RPS 1.07 1.07 1.21 1.44 1.03 0.76 1.13 -0.90%
P/EPS 12.64 8.50 11.67 13.51 8.00 6.14 13.19 -0.70%
EY 7.91 11.77 8.57 7.40 12.50 16.28 7.58 0.71%
DY 5.43 5.97 5.38 4.67 15.28 9.99 5.78 -1.03%
P/NAPS 1.32 1.61 1.53 1.54 1.34 1.73 1.73 -4.40%

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