[KMLOONG] QoQ Quarter Result on 30-Apr-2010 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 15.58%
YoY- 50.9%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 156,015 141,372 139,022 127,000 103,955 122,558 126,044 15.23%
PBT 22,866 27,775 19,099 20,893 18,181 22,988 22,688 0.52%
Tax -2,485 -6,600 -4,608 -5,330 -4,985 -5,288 -5,782 -42.96%
NP 20,381 21,175 14,491 15,563 13,196 17,700 16,906 13.23%
-
NP to SH 15,824 17,130 11,944 13,358 11,557 14,574 13,155 13.06%
-
Tax Rate 10.87% 23.76% 24.13% 25.51% 27.42% 23.00% 25.48% -
Total Cost 135,634 120,197 124,531 111,437 90,759 104,858 109,138 15.54%
-
Net Worth 445,229 445,014 429,618 435,123 422,365 422,038 406,168 6.29%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 21,346 - 15,234 - 18,231 - 12,124 45.65%
Div Payout % 134.90% - 127.55% - 157.75% - 92.17% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 445,229 445,014 429,618 435,123 422,365 422,038 406,168 6.29%
NOSH 304,951 304,804 304,693 304,282 303,860 303,624 303,110 0.40%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 13.06% 14.98% 10.42% 12.25% 12.69% 14.44% 13.41% -
ROE 3.55% 3.85% 2.78% 3.07% 2.74% 3.45% 3.24% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 51.16 46.38 45.63 41.74 34.21 40.36 41.58 14.78%
EPS 5.18 5.62 3.92 4.39 3.80 4.80 4.34 12.48%
DPS 7.00 0.00 5.00 0.00 6.00 0.00 4.00 45.07%
NAPS 1.46 1.46 1.41 1.43 1.39 1.39 1.34 5.86%
Adjusted Per Share Value based on latest NOSH - 304,282
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 15.96 14.46 14.22 12.99 10.63 12.54 12.89 15.26%
EPS 1.62 1.75 1.22 1.37 1.18 1.49 1.35 12.88%
DPS 2.18 0.00 1.56 0.00 1.86 0.00 1.24 45.51%
NAPS 0.4554 0.4552 0.4395 0.4451 0.4321 0.4317 0.4155 6.28%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.38 2.45 2.06 2.06 2.05 1.88 1.95 -
P/RPS 4.65 5.28 4.51 4.94 5.99 4.66 4.69 -0.56%
P/EPS 45.87 43.59 52.55 46.92 53.90 39.17 44.93 1.38%
EY 2.18 2.29 1.90 2.13 1.86 2.55 2.23 -1.49%
DY 2.94 0.00 2.43 0.00 2.93 0.00 2.05 27.08%
P/NAPS 1.63 1.68 1.46 1.44 1.47 1.35 1.46 7.59%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 11/11/09 -
Price 2.23 2.60 2.11 1.92 2.14 1.99 1.93 -
P/RPS 4.36 5.61 4.62 4.60 6.26 4.93 4.64 -4.05%
P/EPS 42.98 46.26 53.83 43.74 56.27 41.46 44.47 -2.24%
EY 2.33 2.16 1.86 2.29 1.78 2.41 2.25 2.35%
DY 3.14 0.00 2.37 0.00 2.80 0.00 2.07 31.91%
P/NAPS 1.53 1.78 1.50 1.34 1.54 1.43 1.44 4.11%

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