[KMLOONG] YoY TTM Result on 31-Jul-2008 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 21.28%
YoY- 203.28%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 700,065 492,535 413,712 609,131 326,067 228,131 214,145 21.81%
PBT 139,684 81,161 64,818 149,629 44,265 20,032 12,515 49.46%
Tax -30,424 -20,211 -13,540 -37,731 -11,284 -5,265 -2,554 51.09%
NP 109,260 60,950 51,278 111,898 32,981 14,767 9,961 49.03%
-
NP to SH 86,152 51,433 38,645 90,923 29,980 16,160 10,642 41.67%
-
Tax Rate 21.78% 24.90% 20.89% 25.22% 25.49% 26.28% 20.41% -
Total Cost 590,805 431,585 362,434 497,233 293,086 213,364 204,184 19.36%
-
Net Worth 480,408 429,618 406,168 214,667 328,350 302,939 228,600 13.16%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 39,706 33,466 21,190 101,454 17,248 11,992 11,132 23.59%
Div Payout % 46.09% 65.07% 54.83% 111.58% 57.53% 74.21% 104.61% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 480,408 429,618 406,168 214,667 328,350 302,939 228,600 13.16%
NOSH 305,992 304,693 303,110 214,667 175,588 171,152 228,600 4.97%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 15.61% 12.37% 12.39% 18.37% 10.11% 6.47% 4.65% -
ROE 17.93% 11.97% 9.51% 42.36% 9.13% 5.33% 4.66% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 228.78 161.65 136.49 283.76 185.70 133.29 93.68 16.03%
EPS 28.15 16.88 12.75 42.36 17.07 9.44 4.66 34.93%
DPS 13.00 11.00 7.00 47.26 9.82 7.00 4.87 17.77%
NAPS 1.57 1.41 1.34 1.00 1.87 1.77 1.00 7.80%
Adjusted Per Share Value based on latest NOSH - 214,667
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 71.60 50.37 42.31 62.30 33.35 23.33 21.90 21.81%
EPS 8.81 5.26 3.95 9.30 3.07 1.65 1.09 41.64%
DPS 4.06 3.42 2.17 10.38 1.76 1.23 1.14 23.56%
NAPS 0.4913 0.4394 0.4154 0.2196 0.3358 0.3098 0.2338 13.16%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.25 2.06 1.95 3.18 2.71 1.47 1.08 -
P/RPS 0.98 1.27 1.43 1.12 1.46 1.10 1.15 -2.62%
P/EPS 7.99 12.20 15.29 7.51 15.87 15.57 23.20 -16.27%
EY 12.51 8.19 6.54 13.32 6.30 6.42 4.31 19.42%
DY 5.78 5.34 3.59 14.86 3.62 4.76 4.51 4.21%
P/NAPS 1.43 1.46 1.46 3.18 1.45 0.83 1.08 4.78%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/11 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 -
Price 1.96 2.11 1.93 1.75 2.41 1.40 1.16 -
P/RPS 0.86 1.31 1.41 0.62 1.30 1.05 1.24 -5.91%
P/EPS 6.96 12.50 15.14 4.13 14.12 14.83 24.92 -19.14%
EY 14.36 8.00 6.61 24.20 7.08 6.74 4.01 23.67%
DY 6.63 5.21 3.63 27.01 4.08 5.00 4.20 7.90%
P/NAPS 1.25 1.50 1.44 1.75 1.29 0.79 1.16 1.25%

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