[KMLOONG] QoQ Quarter Result on 31-Jul-2008 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 32.06%
YoY- 135.4%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 98,976 80,143 108,549 182,107 136,286 150,357 140,381 -20.80%
PBT 15,598 13,132 13,400 44,654 33,198 40,723 31,054 -36.83%
Tax -3,875 -1,675 -2,208 -11,312 -7,626 -11,109 -7,684 -36.67%
NP 11,723 11,457 11,192 33,342 25,572 29,614 23,370 -36.89%
-
NP to SH 8,852 8,715 7,923 27,735 21,002 23,212 18,974 -39.87%
-
Tax Rate 24.84% 12.76% 16.48% 25.33% 22.97% 27.28% 24.74% -
Total Cost 87,253 68,686 97,357 148,765 110,714 120,743 117,011 -17.78%
-
Net Worth 398,793 389,851 381,029 394,987 406,558 207,720 368,152 5.47%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 9,066 - 70,840 - 10,386 20,228 -
Div Payout % - 104.03% - 255.42% - 44.74% 106.61% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 398,793 389,851 381,029 394,987 406,558 207,720 368,152 5.47%
NOSH 302,116 302,210 302,404 214,667 210,651 207,720 202,281 30.69%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.84% 14.30% 10.31% 18.31% 18.76% 19.70% 16.65% -
ROE 2.22% 2.24% 2.08% 7.02% 5.17% 11.17% 5.15% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 32.76 26.52 35.90 84.83 64.70 72.38 69.40 -39.40%
EPS 2.93 2.88 2.62 12.92 9.97 8.24 9.38 -53.99%
DPS 0.00 3.00 0.00 33.00 0.00 5.00 10.00 -
NAPS 1.32 1.29 1.26 1.84 1.93 1.00 1.82 -19.29%
Adjusted Per Share Value based on latest NOSH - 214,667
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 10.13 8.20 11.11 18.63 13.95 15.39 14.36 -20.77%
EPS 0.91 0.89 0.81 2.84 2.15 2.38 1.94 -39.65%
DPS 0.00 0.93 0.00 7.25 0.00 1.06 2.07 -
NAPS 0.4081 0.3989 0.3899 0.4042 0.416 0.2126 0.3767 5.48%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.94 1.60 1.51 3.18 1.78 1.56 2.74 -
P/RPS 5.92 6.03 4.21 3.75 2.75 2.16 3.95 30.99%
P/EPS 66.21 55.48 57.63 24.61 17.85 13.96 29.21 72.64%
EY 1.51 1.80 1.74 4.06 5.60 7.16 3.42 -42.04%
DY 0.00 1.87 0.00 10.38 0.00 3.21 3.65 -
P/NAPS 1.47 1.24 1.20 1.73 0.92 1.56 1.51 -1.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 -
Price 1.98 1.73 1.50 1.75 1.85 1.73 3.16 -
P/RPS 6.04 6.52 4.18 2.06 2.86 2.39 4.55 20.80%
P/EPS 67.58 59.99 57.25 13.54 18.56 15.48 33.69 59.12%
EY 1.48 1.67 1.75 7.38 5.39 6.46 2.97 -37.17%
DY 0.00 1.73 0.00 18.86 0.00 2.89 3.16 -
P/NAPS 1.50 1.34 1.19 0.95 0.96 1.73 1.74 -9.42%

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