[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -22.5%
YoY- 60.48%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 788,004 543,192 463,437 569,256 426,025 246,989 221,736 23.52%
PBT 172,450 90,356 81,698 121,669 73,750 25,660 16,024 48.56%
Tax -42,932 -22,050 -19,926 -28,194 -17,952 -5,972 -4,616 44.99%
NP 129,518 68,305 61,772 93,474 55,798 19,688 11,408 49.89%
-
NP to SH 102,385 56,576 48,774 75,546 47,074 20,048 12,244 42.44%
-
Tax Rate 24.90% 24.40% 24.39% 23.17% 24.34% 23.27% 28.81% -
Total Cost 658,485 474,886 401,665 475,781 370,226 227,301 210,328 20.94%
-
Net Worth 486,238 444,409 421,272 377,933 332,765 306,193 261,502 10.88%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 24,464 20,292 16,163 131,976 31,691 6,842 6,081 26.09%
Div Payout % 23.89% 35.87% 33.14% 174.70% 67.32% 34.13% 49.67% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 486,238 444,409 421,272 377,933 332,765 306,193 261,502 10.88%
NOSH 305,810 304,390 303,073 299,947 182,837 171,058 152,036 12.34%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 16.44% 12.57% 13.33% 16.42% 13.10% 7.97% 5.14% -
ROE 21.06% 12.73% 11.58% 19.99% 14.15% 6.55% 4.68% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 257.68 178.45 152.91 189.79 233.01 144.39 145.84 9.94%
EPS 33.48 18.59 16.09 25.19 25.75 11.72 8.05 26.79%
DPS 8.00 6.67 5.33 44.00 17.33 4.00 4.00 12.24%
NAPS 1.59 1.46 1.39 1.26 1.82 1.79 1.72 -1.30%
Adjusted Per Share Value based on latest NOSH - 302,404
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 80.67 55.61 47.45 58.28 43.62 25.29 22.70 23.52%
EPS 10.48 5.79 4.99 7.73 4.82 2.05 1.25 42.50%
DPS 2.50 2.08 1.65 13.51 3.24 0.70 0.62 26.14%
NAPS 0.4978 0.455 0.4313 0.3869 0.3407 0.3135 0.2677 10.88%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 2.04 2.45 1.88 1.51 2.74 1.47 1.20 -
P/RPS 0.79 1.37 1.23 0.80 1.18 1.02 0.82 -0.61%
P/EPS 6.09 13.18 11.68 6.00 10.64 12.54 14.90 -13.84%
EY 16.41 7.59 8.56 16.68 9.40 7.97 6.71 16.06%
DY 3.92 2.72 2.84 29.14 6.33 2.72 3.33 2.75%
P/NAPS 1.28 1.68 1.35 1.20 1.51 0.82 0.70 10.57%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 -
Price 2.30 2.60 1.99 1.50 3.16 1.64 1.08 -
P/RPS 0.89 1.46 1.30 0.79 1.36 1.14 0.74 3.12%
P/EPS 6.87 13.99 12.37 5.96 12.27 13.99 13.41 -10.54%
EY 14.56 7.15 8.09 16.79 8.15 7.15 7.46 11.78%
DY 3.48 2.56 2.68 29.33 5.49 2.44 3.70 -1.01%
P/NAPS 1.45 1.78 1.43 1.19 1.74 0.92 0.63 14.89%

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