[KMLOONG] QoQ 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- -9.52%
YoY- 361.58%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
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 80,143 108,549 182,107 136,286 150,357 140,381 111,174 -19.52%
PBT 13,132 13,400 44,654 33,198 40,723 31,054 18,521 -20.40%
Tax -1,675 -2,208 -11,312 -7,626 -11,109 -7,684 -4,557 -48.53%
NP 11,457 11,192 33,342 25,572 29,614 23,370 13,964 -12.30%
-
NP to SH 8,715 7,923 27,735 21,002 23,212 18,974 11,782 -18.13%
-
Tax Rate 12.76% 16.48% 25.33% 22.97% 27.28% 24.74% 24.60% -
Total Cost 68,686 97,357 148,765 110,714 120,743 117,011 97,210 -20.58%
-
Net Worth 389,851 381,029 394,987 406,558 207,720 368,152 328,350 12.06%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 9,066 - 70,840 - 10,386 20,228 5,267 43.39%
Div Payout % 104.03% - 255.42% - 44.74% 106.61% 44.71% -
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 389,851 381,029 394,987 406,558 207,720 368,152 328,350 12.06%
NOSH 302,210 302,404 214,667 210,651 207,720 202,281 175,588 43.38%
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 14.30% 10.31% 18.31% 18.76% 19.70% 16.65% 12.56% -
ROE 2.24% 2.08% 7.02% 5.17% 11.17% 5.15% 3.59% -
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 26.52 35.90 84.83 64.70 72.38 69.40 63.32 -43.87%
EPS 2.88 2.62 12.92 9.97 8.24 9.38 6.71 -42.95%
DPS 3.00 0.00 33.00 0.00 5.00 10.00 3.00 0.00%
NAPS 1.29 1.26 1.84 1.93 1.00 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 8.20 11.11 18.63 13.95 15.39 14.36 11.38 -19.54%
EPS 0.89 0.81 2.84 2.15 2.38 1.94 1.21 -18.44%
DPS 0.93 0.00 7.25 0.00 1.06 2.07 0.54 43.44%
NAPS 0.3989 0.3899 0.4042 0.416 0.2126 0.3767 0.336 12.06%
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 6.03 4.21 3.75 2.75 2.16 3.95 4.28 25.54%
P/EPS 55.48 57.63 24.61 17.85 13.96 29.21 40.39 23.44%
EY 1.80 1.74 4.06 5.60 7.16 3.42 2.48 -19.15%
DY 1.87 0.00 10.38 0.00 3.21 3.65 1.11 41.35%
P/NAPS 1.24 1.20 1.73 0.92 1.56 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 6.52 4.18 2.06 2.86 2.39 4.55 3.81 42.83%
P/EPS 59.99 57.25 13.54 18.56 15.48 33.69 35.92 40.54%
EY 1.67 1.75 7.38 5.39 6.46 2.97 2.78 -28.69%
DY 1.73 0.00 18.86 0.00 2.89 3.16 1.24 24.73%
P/NAPS 1.34 1.19 0.95 0.96 1.73 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