[KMLOONG] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 34.1%
YoY- 85.52%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 538,198 469,876 397,340 326,067 278,774 263,063 237,619 72.55%
PBT 123,496 96,036 66,511 44,265 30,528 30,443 21,478 221.29%
Tax -30,976 -24,573 -16,754 -11,284 -7,944 -7,769 -5,330 223.59%
NP 92,520 71,463 49,757 32,981 22,584 22,674 16,148 220.53%
-
NP to SH 74,970 58,518 42,720 29,980 22,357 22,450 17,234 166.72%
-
Tax Rate 25.08% 25.59% 25.19% 25.49% 26.02% 25.52% 24.82% -
Total Cost 445,678 398,413 347,583 293,086 256,190 240,389 221,471 59.46%
-
Net Worth 210,651 207,720 202,281 328,350 317,641 171,160 306,562 -22.14%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 35,881 35,881 37,477 17,248 17,115 17,115 11,992 107.78%
Div Payout % 47.86% 61.32% 87.73% 57.53% 76.56% 76.24% 69.59% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 210,651 207,720 202,281 328,350 317,641 171,160 306,562 -22.14%
NOSH 210,651 207,720 202,281 175,588 171,698 171,160 171,263 14.81%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.19% 15.21% 12.52% 10.11% 8.10% 8.62% 6.80% -
ROE 35.59% 28.17% 21.12% 9.13% 7.04% 13.12% 5.62% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 255.49 226.21 196.43 185.70 162.36 153.69 138.74 50.29%
EPS 35.59 28.17 21.12 17.07 13.02 13.12 10.06 132.35%
DPS 17.03 17.27 18.53 9.82 10.00 10.00 7.00 80.98%
NAPS 1.00 1.00 1.00 1.87 1.85 1.00 1.79 -32.19%
Adjusted Per Share Value based on latest NOSH - 175,588
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 55.07 48.08 40.66 33.37 28.53 26.92 24.31 72.57%
EPS 7.67 5.99 4.37 3.07 2.29 2.30 1.76 167.04%
DPS 3.67 3.67 3.83 1.77 1.75 1.75 1.23 107.39%
NAPS 0.2156 0.2126 0.207 0.336 0.325 0.1751 0.3137 -22.13%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.78 1.56 2.74 2.71 2.22 1.60 1.47 -
P/RPS 0.70 0.69 1.39 1.46 1.37 1.04 1.06 -24.18%
P/EPS 5.00 5.54 12.97 15.87 17.05 12.20 14.61 -51.10%
EY 19.99 18.06 7.71 6.30 5.87 8.20 6.85 104.34%
DY 9.57 11.07 6.76 3.62 4.50 6.25 4.76 59.36%
P/NAPS 1.78 1.56 2.74 1.45 1.20 1.60 0.82 67.72%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.85 1.73 3.16 2.41 2.28 1.73 1.64 -
P/RPS 0.72 0.76 1.61 1.30 1.40 1.13 1.18 -28.08%
P/EPS 5.20 6.14 14.96 14.12 17.51 13.19 16.30 -53.34%
EY 19.24 16.28 6.68 7.08 5.71 7.58 6.14 114.28%
DY 9.21 9.99 5.86 4.08 4.39 5.78 4.27 67.01%
P/NAPS 1.85 1.73 3.16 1.29 1.23 1.73 0.92 59.38%

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