[KMLOONG] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -27.39%
YoY- -57.5%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 677,900 700,065 492,535 413,712 609,131 326,067 228,131 19.88%
PBT 126,821 139,684 81,161 64,818 149,629 44,265 20,032 35.97%
Tax -31,484 -30,424 -20,211 -13,540 -37,731 -11,284 -5,265 34.68%
NP 95,337 109,260 60,950 51,278 111,898 32,981 14,767 36.41%
-
NP to SH 74,446 86,152 51,433 38,645 90,923 29,980 16,160 28.96%
-
Tax Rate 24.83% 21.78% 24.90% 20.89% 25.22% 25.49% 26.28% -
Total Cost 582,563 590,805 431,585 362,434 497,233 293,086 213,364 18.20%
-
Net Worth 508,452 480,408 429,618 406,168 214,667 328,350 302,939 9.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 46,031 39,706 33,466 21,190 101,454 17,248 11,992 25.10%
Div Payout % 61.83% 46.09% 65.07% 54.83% 111.58% 57.53% 74.21% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 508,452 480,408 429,618 406,168 214,667 328,350 302,939 9.00%
NOSH 308,153 305,992 304,693 303,110 214,667 175,588 171,152 10.28%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.06% 15.61% 12.37% 12.39% 18.37% 10.11% 6.47% -
ROE 14.64% 17.93% 11.97% 9.51% 42.36% 9.13% 5.33% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 219.99 228.78 161.65 136.49 283.76 185.70 133.29 8.70%
EPS 24.16 28.15 16.88 12.75 42.36 17.07 9.44 16.93%
DPS 15.00 13.00 11.00 7.00 47.26 9.82 7.00 13.53%
NAPS 1.65 1.57 1.41 1.34 1.00 1.87 1.77 -1.16%
Adjusted Per Share Value based on latest NOSH - 303,110
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 69.37 71.63 50.40 42.33 62.33 33.36 23.34 19.88%
EPS 7.62 8.82 5.26 3.95 9.30 3.07 1.65 29.01%
DPS 4.71 4.06 3.42 2.17 10.38 1.76 1.23 25.05%
NAPS 0.5203 0.4916 0.4396 0.4156 0.2197 0.336 0.31 9.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.64 2.25 2.06 1.95 3.18 2.71 1.47 -
P/RPS 1.20 0.98 1.27 1.43 1.12 1.46 1.10 1.45%
P/EPS 10.93 7.99 12.20 15.29 7.51 15.87 15.57 -5.72%
EY 9.15 12.51 8.19 6.54 13.32 6.30 6.42 6.07%
DY 5.68 5.78 5.34 3.59 14.86 3.62 4.76 2.98%
P/NAPS 1.60 1.43 1.46 1.46 3.18 1.45 0.83 11.54%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 28/09/10 11/11/09 29/09/08 28/09/07 28/09/06 -
Price 2.38 1.96 2.11 1.93 1.75 2.41 1.40 -
P/RPS 1.08 0.86 1.31 1.41 0.62 1.30 1.05 0.47%
P/EPS 9.85 6.96 12.50 15.14 4.13 14.12 14.83 -6.58%
EY 10.15 14.36 8.00 6.61 24.20 7.08 6.74 7.05%
DY 6.30 6.63 5.21 3.63 27.01 4.08 5.00 3.92%
P/NAPS 1.44 1.25 1.50 1.44 1.75 1.29 0.79 10.51%

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