[KMLOONG] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 61.04%
YoY- 204.36%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 182,107 136,286 150,357 140,381 111,174 67,964 77,821 76.35%
PBT 44,654 33,198 40,723 31,054 18,521 5,738 11,198 151.67%
Tax -11,312 -7,626 -11,109 -7,684 -4,557 -1,223 -3,290 127.97%
NP 33,342 25,572 29,614 23,370 13,964 4,515 7,908 161.21%
-
NP to SH 27,735 21,002 23,212 18,974 11,782 4,550 7,414 141.17%
-
Tax Rate 25.33% 22.97% 27.28% 24.74% 24.60% 21.31% 29.38% -
Total Cost 148,765 110,714 120,743 117,011 97,210 63,449 69,913 65.51%
-
Net Worth 394,987 406,558 207,720 368,152 328,350 317,641 171,160 74.71%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 70,840 - 10,386 20,228 5,267 - 11,981 227.33%
Div Payout % 255.42% - 44.74% 106.61% 44.71% - 161.60% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 394,987 406,558 207,720 368,152 328,350 317,641 171,160 74.71%
NOSH 214,667 210,651 207,720 202,281 175,588 171,698 171,160 16.31%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.31% 18.76% 19.70% 16.65% 12.56% 6.64% 10.16% -
ROE 7.02% 5.17% 11.17% 5.15% 3.59% 1.43% 4.33% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 84.83 64.70 72.38 69.40 63.32 39.58 45.47 51.60%
EPS 12.92 9.97 8.24 9.38 6.71 2.65 4.33 107.39%
DPS 33.00 0.00 5.00 10.00 3.00 0.00 7.00 181.41%
NAPS 1.84 1.93 1.00 1.82 1.87 1.85 1.00 50.21%
Adjusted Per Share Value based on latest NOSH - 202,281
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 18.63 13.94 15.38 14.36 11.37 6.95 7.96 76.37%
EPS 2.84 2.15 2.37 1.94 1.21 0.47 0.76 141.00%
DPS 7.25 0.00 1.06 2.07 0.54 0.00 1.23 226.65%
NAPS 0.404 0.4159 0.2125 0.3766 0.3359 0.3249 0.1751 74.69%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.18 1.78 1.56 2.74 2.71 2.22 1.60 -
P/RPS 3.75 2.75 2.16 3.95 4.28 5.61 3.52 4.31%
P/EPS 24.61 17.85 13.96 29.21 40.39 83.77 36.94 -23.73%
EY 4.06 5.60 7.16 3.42 2.48 1.19 2.71 30.96%
DY 10.38 0.00 3.21 3.65 1.11 0.00 4.38 77.84%
P/NAPS 1.73 0.92 1.56 1.51 1.45 1.20 1.60 5.35%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.75 1.85 1.73 3.16 2.41 2.28 1.73 -
P/RPS 2.06 2.86 2.39 4.55 3.81 5.76 3.80 -33.53%
P/EPS 13.54 18.56 15.48 33.69 35.92 86.04 39.94 -51.41%
EY 7.38 5.39 6.46 2.97 2.78 1.16 2.50 105.91%
DY 18.86 0.00 2.89 3.16 1.24 0.00 4.05 179.12%
P/NAPS 0.95 0.96 1.73 1.74 1.29 1.23 1.73 -32.96%

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