[KMLOONG] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 34.1%
YoY- 85.52%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 492,535 413,712 609,131 326,067 228,131 214,145 225,039 13.93%
PBT 81,161 64,818 149,629 44,265 20,032 12,515 18,581 27.83%
Tax -20,211 -13,540 -37,731 -11,284 -5,265 -2,554 -3,549 33.61%
NP 60,950 51,278 111,898 32,981 14,767 9,961 15,032 26.26%
-
NP to SH 51,433 38,645 90,923 29,980 16,160 10,642 15,032 22.74%
-
Tax Rate 24.90% 20.89% 25.22% 25.49% 26.28% 20.41% 19.10% -
Total Cost 431,585 362,434 497,233 293,086 213,364 204,184 210,007 12.74%
-
Net Worth 429,618 406,168 214,667 328,350 302,939 228,600 213,365 12.36%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 33,466 21,190 101,454 17,248 11,992 11,132 10,668 20.98%
Div Payout % 65.07% 54.83% 111.58% 57.53% 74.21% 104.61% 70.97% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 429,618 406,168 214,667 328,350 302,939 228,600 213,365 12.36%
NOSH 304,693 303,110 214,667 175,588 171,152 228,600 106,682 19.10%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 12.37% 12.39% 18.37% 10.11% 6.47% 4.65% 6.68% -
ROE 11.97% 9.51% 42.36% 9.13% 5.33% 4.66% 7.05% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 161.65 136.49 283.76 185.70 133.29 93.68 210.94 -4.33%
EPS 16.88 12.75 42.36 17.07 9.44 4.66 14.09 3.05%
DPS 11.00 7.00 47.26 9.82 7.00 4.87 10.00 1.60%
NAPS 1.41 1.34 1.00 1.87 1.77 1.00 2.00 -5.65%
Adjusted Per Share Value based on latest NOSH - 175,588
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 50.37 42.31 62.30 33.35 23.33 21.90 23.02 13.93%
EPS 5.26 3.95 9.30 3.07 1.65 1.09 1.54 22.70%
DPS 3.42 2.17 10.38 1.76 1.23 1.14 1.09 20.98%
NAPS 0.4394 0.4154 0.2196 0.3358 0.3098 0.2338 0.2182 12.36%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.06 1.95 3.18 2.71 1.47 1.08 1.50 -
P/RPS 1.27 1.43 1.12 1.46 1.10 1.15 0.71 10.17%
P/EPS 12.20 15.29 7.51 15.87 15.57 23.20 10.65 2.28%
EY 8.19 6.54 13.32 6.30 6.42 4.31 9.39 -2.25%
DY 5.34 3.59 14.86 3.62 4.76 4.51 6.67 -3.63%
P/NAPS 1.46 1.46 3.18 1.45 0.83 1.08 0.75 11.73%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 -
Price 2.11 1.93 1.75 2.41 1.40 1.16 1.36 -
P/RPS 1.31 1.41 0.62 1.30 1.05 1.24 0.64 12.67%
P/EPS 12.50 15.14 4.13 14.12 14.83 24.92 9.65 4.40%
EY 8.00 6.61 24.20 7.08 6.74 4.01 10.36 -4.21%
DY 5.21 3.63 27.01 4.08 5.00 4.20 7.35 -5.57%
P/NAPS 1.50 1.44 1.75 1.29 0.79 1.16 0.68 14.08%

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