[KMLOONG] YoY Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -1.31%
YoY- -26.37%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 637,238 768,332 563,408 451,533 507,085 469,876 263,063 15.87%
PBT 94,554 165,042 90,633 79,455 104,384 96,036 30,443 20.76%
Tax -26,034 -40,293 -19,023 -19,930 -22,821 -24,573 -7,769 22.30%
NP 68,520 124,749 71,610 59,525 81,563 71,463 22,674 20.21%
-
NP to SH 53,945 96,572 58,256 48,138 65,375 58,518 22,449 15.71%
-
Tax Rate 27.53% 24.41% 20.99% 25.08% 21.86% 25.59% 25.52% -
Total Cost 568,718 643,583 491,798 392,008 425,522 398,413 240,389 15.41%
-
Net Worth 517,741 507,953 444,864 421,537 387,671 347,934 313,099 8.73%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 36,981 48,959 36,564 30,326 108,187 34,037 17,109 13.69%
Div Payout % 68.55% 50.70% 62.76% 63.00% 165.49% 58.17% 76.21% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 517,741 507,953 444,864 421,537 387,671 347,934 313,099 8.73%
NOSH 308,179 305,996 304,701 303,264 300,520 189,094 171,092 10.29%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.75% 16.24% 12.71% 13.18% 16.08% 15.21% 8.62% -
ROE 10.42% 19.01% 13.10% 11.42% 16.86% 16.82% 7.17% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 206.78 251.09 184.90 148.89 168.74 248.49 153.75 5.05%
EPS 17.50 31.56 19.12 15.87 21.75 22.38 13.13 4.90%
DPS 12.00 16.00 12.00 10.00 36.00 18.00 10.00 3.08%
NAPS 1.68 1.66 1.46 1.39 1.29 1.84 1.83 -1.41%
Adjusted Per Share Value based on latest NOSH - 303,860
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 65.18 78.59 57.63 46.19 51.87 48.07 26.91 15.87%
EPS 5.52 9.88 5.96 4.92 6.69 5.99 2.30 15.69%
DPS 3.78 5.01 3.74 3.10 11.07 3.48 1.75 13.68%
NAPS 0.5296 0.5196 0.4551 0.4312 0.3966 0.3559 0.3203 8.73%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 2.21 2.50 2.38 2.05 1.60 1.56 1.60 -
P/RPS 1.07 1.00 1.29 1.38 0.95 0.63 1.04 0.47%
P/EPS 12.63 7.92 12.45 12.91 7.35 5.04 12.19 0.59%
EY 7.92 12.62 8.03 7.74 13.60 19.84 8.20 -0.57%
DY 5.43 6.40 5.04 4.88 22.50 11.54 6.25 -2.31%
P/NAPS 1.32 1.51 1.63 1.47 1.24 0.85 0.87 7.18%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 -
Price 2.21 2.68 2.23 2.14 1.73 1.73 1.73 -
P/RPS 1.07 1.07 1.21 1.44 1.03 0.70 1.13 -0.90%
P/EPS 12.63 8.49 11.66 13.48 7.95 5.59 13.19 -0.71%
EY 7.92 11.78 8.57 7.42 12.57 17.89 7.58 0.73%
DY 5.43 5.97 5.38 4.67 20.81 10.40 5.78 -1.03%
P/NAPS 1.32 1.61 1.53 1.54 1.34 0.94 0.95 5.62%

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