[KMLOONG] QoQ TTM 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- 21.28%
YoY- 203.28%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 469,775 507,085 577,299 609,131 538,198 469,876 397,340 11.82%
PBT 86,784 104,384 131,975 149,629 123,496 96,036 66,511 19.42%
Tax -19,070 -22,821 -32,255 -37,731 -30,976 -24,573 -16,754 9.02%
NP 67,714 81,563 99,720 111,898 92,520 71,463 49,757 22.82%
-
NP to SH 53,225 65,375 79,872 90,923 74,970 58,518 42,720 15.80%
-
Tax Rate 21.97% 21.86% 24.44% 25.22% 25.08% 25.59% 25.19% -
Total Cost 402,061 425,522 477,579 497,233 445,678 398,413 347,583 10.20%
-
Net Worth 398,793 389,851 381,029 214,667 210,651 207,720 202,281 57.29%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 79,906 79,906 81,226 101,454 35,881 35,881 37,477 65.73%
Div Payout % 150.13% 122.23% 101.70% 111.58% 47.86% 61.32% 87.73% -
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 398,793 389,851 381,029 214,667 210,651 207,720 202,281 57.29%
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 14.41% 16.08% 17.27% 18.37% 17.19% 15.21% 12.52% -
ROE 13.35% 16.77% 20.96% 42.36% 35.59% 28.17% 21.12% -
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 155.49 167.79 190.90 283.76 255.49 226.21 196.43 -14.44%
EPS 17.62 21.63 26.41 42.36 35.59 28.17 21.12 -11.38%
DPS 26.45 26.44 26.86 47.26 17.03 17.27 18.53 26.80%
NAPS 1.32 1.29 1.26 1.00 1.00 1.00 1.00 20.35%
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 48.07 51.89 59.07 62.33 55.07 48.08 40.66 11.81%
EPS 5.45 6.69 8.17 9.30 7.67 5.99 4.37 15.87%
DPS 8.18 8.18 8.31 10.38 3.67 3.67 3.83 65.92%
NAPS 0.4081 0.3989 0.3899 0.2197 0.2156 0.2126 0.207 57.29%
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 1.25 0.95 0.79 1.12 0.70 0.69 1.39 -6.83%
P/EPS 11.01 7.40 5.72 7.51 5.00 5.54 12.97 -10.35%
EY 9.08 13.52 17.49 13.32 19.99 18.06 7.71 11.53%
DY 13.63 16.53 17.79 14.86 9.57 11.07 6.76 59.66%
P/NAPS 1.47 1.24 1.20 3.18 1.78 1.56 2.74 -33.99%
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 1.27 1.03 0.79 0.62 0.72 0.76 1.61 -14.63%
P/EPS 11.24 8.00 5.68 4.13 5.20 6.14 14.96 -17.36%
EY 8.90 12.50 17.61 24.20 19.24 16.28 6.68 21.10%
DY 13.36 15.28 17.91 27.01 9.21 9.99 5.86 73.31%
P/NAPS 1.50 1.34 1.19 1.75 1.85 1.73 3.16 -39.17%

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