[KMLOONG] YoY TTM Result on 31-Oct-2010 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 4.97%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 607,095 650,537 747,018 511,349 427,721 577,299 397,340 7.31%
PBT 91,749 102,671 152,204 85,948 74,406 131,975 66,511 5.50%
Tax -24,916 -24,636 -34,684 -21,523 -16,620 -32,255 -16,754 6.83%
NP 66,833 78,035 117,520 64,425 57,786 99,720 49,757 5.03%
-
NP to SH 55,274 59,677 92,613 53,989 45,296 79,872 42,720 4.38%
-
Tax Rate 27.16% 24.00% 22.79% 25.04% 22.34% 24.44% 25.19% -
Total Cost 540,262 572,502 629,498 446,924 369,935 477,579 347,583 7.62%
-
Net Worth 522,339 502,792 487,138 445,014 422,038 381,029 202,281 17.11%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 37,034 46,031 39,706 33,466 21,190 81,226 37,477 -0.19%
Div Payout % 67.00% 77.14% 42.87% 61.99% 46.78% 101.70% 87.73% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 522,339 502,792 487,138 445,014 422,038 381,029 202,281 17.11%
NOSH 309,076 308,461 306,376 304,804 303,624 302,404 202,281 7.31%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 11.01% 12.00% 15.73% 12.60% 13.51% 17.27% 12.52% -
ROE 10.58% 11.87% 19.01% 12.13% 10.73% 20.96% 21.12% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 196.42 210.90 243.82 167.76 140.87 190.90 196.43 -0.00%
EPS 17.88 19.35 30.23 17.71 14.92 26.41 21.12 -2.73%
DPS 12.00 15.00 13.00 11.00 7.00 26.86 18.53 -6.97%
NAPS 1.69 1.63 1.59 1.46 1.39 1.26 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 304,804
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 62.18 66.63 76.51 52.37 43.81 59.13 40.70 7.31%
EPS 5.66 6.11 9.49 5.53 4.64 8.18 4.38 4.36%
DPS 3.79 4.71 4.07 3.43 2.17 8.32 3.84 -0.21%
NAPS 0.535 0.515 0.4989 0.4558 0.4323 0.3903 0.2072 17.11%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 2.42 2.26 2.04 2.45 1.88 1.51 2.74 -
P/RPS 1.23 1.07 0.84 1.46 1.33 0.79 1.39 -2.01%
P/EPS 13.53 11.68 6.75 13.83 12.60 5.72 12.97 0.70%
EY 7.39 8.56 14.82 7.23 7.94 17.49 7.71 -0.70%
DY 4.96 6.64 6.37 4.49 3.72 17.79 6.76 -5.02%
P/NAPS 1.43 1.39 1.28 1.68 1.35 1.20 2.74 -10.26%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 -
Price 2.54 2.28 2.30 2.60 1.99 1.50 3.16 -
P/RPS 1.29 1.08 0.94 1.55 1.41 0.79 1.61 -3.62%
P/EPS 14.20 11.78 7.61 14.68 13.34 5.68 14.96 -0.86%
EY 7.04 8.49 13.14 6.81 7.50 17.61 6.68 0.87%
DY 4.72 6.58 5.65 4.23 3.52 17.91 5.86 -3.53%
P/NAPS 1.50 1.40 1.45 1.78 1.43 1.19 3.16 -11.66%

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