[KMLOONG] QoQ TTM Result on 31-Jan-2008 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 36.98%
YoY- 160.66%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 577,299 609,131 538,198 469,876 397,340 326,067 278,774 62.10%
PBT 131,975 149,629 123,496 96,036 66,511 44,265 30,528 164.20%
Tax -32,255 -37,731 -30,976 -24,573 -16,754 -11,284 -7,944 153.43%
NP 99,720 111,898 92,520 71,463 49,757 32,981 22,584 167.93%
-
NP to SH 79,872 90,923 74,970 58,518 42,720 29,980 22,357 132.79%
-
Tax Rate 24.44% 25.22% 25.08% 25.59% 25.19% 25.49% 26.02% -
Total Cost 477,579 497,233 445,678 398,413 347,583 293,086 256,190 51.18%
-
Net Worth 381,029 214,667 210,651 207,720 202,281 328,350 317,641 12.83%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 81,226 101,454 35,881 35,881 37,477 17,248 17,115 181.07%
Div Payout % 101.70% 111.58% 47.86% 61.32% 87.73% 57.53% 76.56% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 381,029 214,667 210,651 207,720 202,281 328,350 317,641 12.83%
NOSH 302,404 214,667 210,651 207,720 202,281 175,588 171,698 45.59%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 17.27% 18.37% 17.19% 15.21% 12.52% 10.11% 8.10% -
ROE 20.96% 42.36% 35.59% 28.17% 21.12% 9.13% 7.04% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 190.90 283.76 255.49 226.21 196.43 185.70 162.36 11.34%
EPS 26.41 42.36 35.59 28.17 21.12 17.07 13.02 59.89%
DPS 26.86 47.26 17.03 17.27 18.53 9.82 10.00 92.65%
NAPS 1.26 1.00 1.00 1.00 1.00 1.87 1.85 -22.49%
Adjusted Per Share Value based on latest NOSH - 207,720
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 59.05 62.31 55.05 48.07 40.65 33.35 28.52 62.08%
EPS 8.17 9.30 7.67 5.99 4.37 3.07 2.29 132.58%
DPS 8.31 10.38 3.67 3.67 3.83 1.76 1.75 181.18%
NAPS 0.3898 0.2196 0.2155 0.2125 0.2069 0.3359 0.3249 12.84%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.51 3.18 1.78 1.56 2.74 2.71 2.22 -
P/RPS 0.79 1.12 0.70 0.69 1.39 1.46 1.37 -30.60%
P/EPS 5.72 7.51 5.00 5.54 12.97 15.87 17.05 -51.55%
EY 17.49 13.32 19.99 18.06 7.71 6.30 5.87 106.37%
DY 17.79 14.86 9.57 11.07 6.76 3.62 4.50 148.98%
P/NAPS 1.20 3.18 1.78 1.56 2.74 1.45 1.20 0.00%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 -
Price 1.50 1.75 1.85 1.73 3.16 2.41 2.28 -
P/RPS 0.79 0.62 0.72 0.76 1.61 1.30 1.40 -31.59%
P/EPS 5.68 4.13 5.20 6.14 14.96 14.12 17.51 -52.62%
EY 17.61 24.20 19.24 16.28 6.68 7.08 5.71 111.15%
DY 17.91 27.01 9.21 9.99 5.86 4.08 4.39 154.23%
P/NAPS 1.19 1.75 1.85 1.73 3.16 1.29 1.23 -2.17%

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