[KMLOONG] QoQ Annualized Quarter Result on 30-Apr-2008 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 43.56%
YoY- 361.58%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 507,085 569,256 636,786 545,144 469,876 426,025 358,276 25.92%
PBT 104,384 121,669 155,704 132,792 96,036 73,750 48,518 66.26%
Tax -22,821 -28,194 -37,876 -30,504 -24,573 -17,952 -11,560 57.04%
NP 81,563 93,474 117,828 102,288 71,463 55,798 36,958 69.10%
-
NP to SH 65,375 75,546 97,474 84,008 58,518 47,074 32,664 58.48%
-
Tax Rate 21.86% 23.17% 24.33% 22.97% 25.59% 24.34% 23.83% -
Total Cost 425,522 475,781 518,958 442,856 398,413 370,226 321,318 20.49%
-
Net Worth 387,671 377,933 391,427 406,558 347,934 332,765 323,525 12.75%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 108,187 131,976 140,403 - 34,037 31,691 10,380 373.76%
Div Payout % 165.49% 174.70% 144.04% - 58.17% 67.32% 31.78% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 387,671 377,933 391,427 406,558 347,934 332,765 323,525 12.75%
NOSH 300,520 299,947 212,732 210,651 189,094 182,837 173,008 44.25%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 16.08% 16.42% 18.50% 18.76% 15.21% 13.10% 10.32% -
ROE 16.86% 19.99% 24.90% 20.66% 16.82% 14.15% 10.10% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 168.74 189.79 299.34 258.79 248.49 233.01 207.09 -12.70%
EPS 21.75 25.19 45.82 39.88 22.38 25.75 18.88 9.84%
DPS 36.00 44.00 66.00 0.00 18.00 17.33 6.00 228.40%
NAPS 1.29 1.26 1.84 1.93 1.84 1.82 1.87 -21.83%
Adjusted Per Share Value based on latest NOSH - 210,651
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 51.89 58.25 65.16 55.78 48.08 43.59 36.66 25.93%
EPS 6.69 7.73 9.97 8.60 5.99 4.82 3.34 58.56%
DPS 11.07 13.50 14.37 0.00 3.48 3.24 1.06 374.39%
NAPS 0.3967 0.3867 0.4005 0.416 0.356 0.3405 0.3311 12.74%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.60 1.51 3.18 1.78 1.56 2.74 2.71 -
P/RPS 0.95 0.80 1.06 0.69 0.63 1.18 1.31 -19.20%
P/EPS 7.35 6.00 6.94 4.46 5.04 10.64 14.35 -35.85%
EY 13.60 16.68 14.41 22.40 19.84 9.40 6.97 55.83%
DY 22.50 29.14 20.75 0.00 11.54 6.33 2.21 366.45%
P/NAPS 1.24 1.20 1.73 0.92 0.85 1.51 1.45 -9.86%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 -
Price 1.73 1.50 1.75 1.85 1.73 3.16 2.41 -
P/RPS 1.03 0.79 0.58 0.71 0.70 1.36 1.16 -7.58%
P/EPS 7.95 5.96 3.82 4.64 5.59 12.27 12.76 -26.94%
EY 12.57 16.79 26.18 21.56 17.89 8.15 7.83 36.90%
DY 20.81 29.33 37.71 0.00 10.40 5.49 2.49 309.18%
P/NAPS 1.34 1.19 0.95 0.96 0.94 1.74 1.29 2.55%

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