[KMLOONG] QoQ Annualized Quarter 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- 24.31%
YoY- -54.85%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 508,000 451,533 463,437 450,040 395,904 507,085 569,256 -7.32%
PBT 83,572 79,455 81,698 76,572 62,392 104,384 121,669 -22.20%
Tax -21,320 -19,930 -19,926 -19,314 -15,500 -22,821 -28,194 -17.04%
NP 62,252 59,525 61,772 57,258 46,892 81,563 93,474 -23.79%
-
NP to SH 53,432 48,138 48,774 44,014 35,408 65,375 75,546 -20.66%
-
Tax Rate 25.51% 25.08% 24.39% 25.22% 24.84% 21.86% 23.17% -
Total Cost 445,748 392,008 401,665 392,782 349,012 425,522 475,781 -4.26%
-
Net Worth 435,123 421,537 421,272 405,631 398,793 387,671 377,933 9.87%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 30,326 16,163 24,216 - 108,187 131,976 -
Div Payout % - 63.00% 33.14% 55.02% - 165.49% 174.70% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 435,123 421,537 421,272 405,631 398,793 387,671 377,933 9.87%
NOSH 304,282 303,264 303,073 302,709 302,116 300,520 299,947 0.96%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 12.25% 13.18% 13.33% 12.72% 11.84% 16.08% 16.42% -
ROE 12.28% 11.42% 11.58% 10.85% 8.88% 16.86% 19.99% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 166.95 148.89 152.91 148.67 131.04 168.74 189.79 -8.21%
EPS 17.56 15.87 16.09 14.54 11.72 21.75 25.19 -21.43%
DPS 0.00 10.00 5.33 8.00 0.00 36.00 44.00 -
NAPS 1.43 1.39 1.39 1.34 1.32 1.29 1.26 8.82%
Adjusted Per Share Value based on latest NOSH - 303,110
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 52.01 46.23 47.45 46.07 40.53 51.91 58.28 -7.32%
EPS 5.47 4.93 4.99 4.51 3.63 6.69 7.73 -20.64%
DPS 0.00 3.10 1.65 2.48 0.00 11.08 13.51 -
NAPS 0.4455 0.4316 0.4313 0.4153 0.4083 0.3969 0.3869 9.88%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.06 2.05 1.88 1.95 1.94 1.60 1.51 -
P/RPS 1.23 1.38 1.23 1.31 1.48 0.95 0.80 33.31%
P/EPS 11.73 12.91 11.68 13.41 16.55 7.35 6.00 56.54%
EY 8.52 7.74 8.56 7.46 6.04 13.60 16.68 -36.17%
DY 0.00 4.88 2.84 4.10 0.00 22.50 29.14 -
P/NAPS 1.44 1.47 1.35 1.46 1.47 1.24 1.20 12.96%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 30/03/10 23/12/09 11/11/09 30/06/09 31/03/09 31/12/08 -
Price 1.92 2.14 1.99 1.93 1.98 1.73 1.50 -
P/RPS 1.15 1.44 1.30 1.30 1.51 1.03 0.79 28.53%
P/EPS 10.93 13.48 12.37 13.27 16.89 7.95 5.96 49.99%
EY 9.15 7.42 8.09 7.53 5.92 12.57 16.79 -33.35%
DY 0.00 4.67 2.68 4.15 0.00 20.81 29.33 -
P/NAPS 1.34 1.54 1.43 1.44 1.50 1.34 1.19 8.25%

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