[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 66.22%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 266,022 127,000 451,533 347,578 225,020 98,976 507,085 -35.03%
PBT 39,992 20,893 79,455 61,274 38,286 15,598 104,384 -47.34%
Tax -9,938 -5,330 -19,930 -14,945 -9,657 -3,875 -22,821 -42.63%
NP 30,054 15,563 59,525 46,329 28,629 11,723 81,563 -48.69%
-
NP to SH 25,302 13,358 48,138 36,581 22,007 8,852 65,375 -46.98%
-
Tax Rate 24.85% 25.51% 25.08% 24.39% 25.22% 24.84% 21.86% -
Total Cost 235,968 111,437 392,008 301,249 196,391 87,253 425,522 -32.57%
-
Net Worth 429,311 435,123 421,537 421,272 405,631 398,793 387,671 7.05%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 15,223 - 30,326 12,122 12,108 - 108,187 -73.04%
Div Payout % 60.17% - 63.00% 33.14% 55.02% - 165.49% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 429,311 435,123 421,537 421,272 405,631 398,793 387,671 7.05%
NOSH 304,476 304,282 303,264 303,073 302,709 302,116 300,520 0.87%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.30% 12.25% 13.18% 13.33% 12.72% 11.84% 16.08% -
ROE 5.89% 3.07% 11.42% 8.68% 5.43% 2.22% 16.86% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 87.37 41.74 148.89 114.68 74.34 32.76 168.74 -35.59%
EPS 8.31 4.39 15.87 12.07 7.27 2.93 21.75 -47.43%
DPS 5.00 0.00 10.00 4.00 4.00 0.00 36.00 -73.27%
NAPS 1.41 1.43 1.39 1.39 1.34 1.32 1.29 6.12%
Adjusted Per Share Value based on latest NOSH - 303,624
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 27.24 13.00 46.23 35.58 23.04 10.13 51.91 -35.01%
EPS 2.59 1.37 4.93 3.75 2.25 0.91 6.69 -46.97%
DPS 1.56 0.00 3.10 1.24 1.24 0.00 11.08 -73.03%
NAPS 0.4395 0.4455 0.4316 0.4313 0.4153 0.4083 0.3969 7.05%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.06 2.06 2.05 1.88 1.95 1.94 1.60 -
P/RPS 2.36 4.94 1.38 1.64 2.62 5.92 0.95 83.73%
P/EPS 24.79 46.92 12.91 15.58 26.82 66.21 7.35 125.40%
EY 4.03 2.13 7.74 6.42 3.73 1.51 13.60 -55.65%
DY 2.43 0.00 4.88 2.13 2.05 0.00 22.50 -77.41%
P/NAPS 1.46 1.44 1.47 1.35 1.46 1.47 1.24 11.53%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 30/03/10 23/12/09 11/11/09 30/06/09 31/03/09 -
Price 2.11 1.92 2.14 1.99 1.93 1.98 1.73 -
P/RPS 2.42 4.60 1.44 1.74 2.60 6.04 1.03 77.01%
P/EPS 25.39 43.74 13.48 16.49 26.55 67.58 7.95 117.33%
EY 3.94 2.29 7.42 6.07 3.77 1.48 12.57 -53.95%
DY 2.37 0.00 4.67 2.01 2.07 0.00 20.81 -76.59%
P/NAPS 1.50 1.34 1.54 1.43 1.44 1.50 1.34 7.83%

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