[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 258.95%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 136,286 469,876 319,519 179,138 67,964 263,063 185,242 -18.51%
PBT 33,198 96,036 55,313 24,259 5,738 30,443 19,245 43.88%
Tax -7,626 -24,573 -13,464 -5,780 -1,223 -7,769 -4,479 42.63%
NP 25,572 71,463 41,849 18,479 4,515 22,674 14,766 44.26%
-
NP to SH 21,002 58,518 35,306 16,332 4,550 22,449 15,036 24.98%
-
Tax Rate 22.97% 25.59% 24.34% 23.83% 21.31% 25.52% 23.27% -
Total Cost 110,714 398,413 277,670 160,659 63,449 240,389 170,476 -25.02%
-
Net Worth 406,558 347,934 332,765 323,525 317,641 313,099 306,193 20.82%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 34,037 23,768 5,190 - 17,109 5,131 -
Div Payout % - 58.17% 67.32% 31.78% - 76.21% 34.13% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 406,558 347,934 332,765 323,525 317,641 313,099 306,193 20.82%
NOSH 210,651 189,094 182,837 173,008 171,698 171,092 171,058 14.90%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 18.76% 15.21% 13.10% 10.32% 6.64% 8.62% 7.97% -
ROE 5.17% 16.82% 10.61% 5.05% 1.43% 7.17% 4.91% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 64.70 248.49 174.76 103.54 39.58 153.75 108.29 -29.08%
EPS 9.97 22.38 19.31 9.44 2.65 13.13 8.79 8.76%
DPS 0.00 18.00 13.00 3.00 0.00 10.00 3.00 -
NAPS 1.93 1.84 1.82 1.87 1.85 1.83 1.79 5.15%
Adjusted Per Share Value based on latest NOSH - 175,588
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 13.94 48.07 32.68 18.32 6.95 26.91 18.95 -18.52%
EPS 2.15 5.99 3.61 1.67 0.47 2.30 1.54 24.93%
DPS 0.00 3.48 2.43 0.53 0.00 1.75 0.52 -
NAPS 0.4159 0.3559 0.3404 0.3309 0.3249 0.3203 0.3132 20.83%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.78 1.56 2.74 2.71 2.22 1.60 1.47 -
P/RPS 2.75 0.63 1.57 2.62 5.61 1.04 1.36 59.97%
P/EPS 17.85 5.04 14.19 28.71 83.77 12.19 16.72 4.46%
EY 5.60 19.84 7.05 3.48 1.19 8.20 5.98 -4.28%
DY 0.00 11.54 4.74 1.11 0.00 6.25 2.04 -
P/NAPS 0.92 0.85 1.51 1.45 1.20 0.87 0.82 7.98%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.85 1.73 3.16 2.41 2.28 1.73 1.64 -
P/RPS 2.86 0.70 1.81 2.33 5.76 1.13 1.51 53.14%
P/EPS 18.56 5.59 16.36 25.53 86.04 13.19 18.66 -0.35%
EY 5.39 17.89 6.11 3.92 1.16 7.58 5.36 0.37%
DY 0.00 10.40 4.11 1.24 0.00 5.78 1.83 -
P/NAPS 0.96 0.94 1.74 1.29 1.23 0.95 0.92 2.88%

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