[KMLOONG] YoY Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -64.11%
YoY- 361.58%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 175,150 127,000 98,976 136,286 67,964 52,253 48,640 23.79%
PBT 35,156 20,893 15,598 33,198 5,738 5,653 1,786 64.28%
Tax -8,602 -5,330 -3,875 -7,626 -1,223 -1,048 -481 61.67%
NP 26,554 15,563 11,723 25,572 4,515 4,605 1,305 65.19%
-
NP to SH 19,906 13,358 8,852 21,002 4,550 4,643 1,738 50.10%
-
Tax Rate 24.47% 25.51% 24.84% 22.97% 21.31% 18.54% 26.93% -
Total Cost 148,596 111,437 87,253 110,714 63,449 47,648 47,335 20.99%
-
Net Worth 467,119 435,123 398,793 406,558 317,641 302,136 195,270 15.63%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 467,119 435,123 398,793 406,558 317,641 302,136 195,270 15.63%
NOSH 305,306 304,282 302,116 210,651 171,698 170,698 113,529 17.91%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 15.16% 12.25% 11.84% 18.76% 6.64% 8.81% 2.68% -
ROE 4.26% 3.07% 2.22% 5.17% 1.43% 1.54% 0.89% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 57.37 41.74 32.76 64.70 39.58 30.61 42.84 4.98%
EPS 6.52 4.39 2.93 9.97 2.65 2.72 1.53 27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.43 1.32 1.93 1.85 1.77 1.72 -1.93%
Adjusted Per Share Value based on latest NOSH - 210,651
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 17.92 13.00 10.13 13.95 6.95 5.35 4.98 23.77%
EPS 2.04 1.37 0.91 2.15 0.47 0.48 0.18 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.4452 0.4081 0.416 0.325 0.3092 0.1998 15.64%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 2.21 2.06 1.94 1.78 2.22 1.29 1.05 -
P/RPS 3.85 4.94 5.92 2.75 5.61 4.21 2.45 7.82%
P/EPS 33.90 46.92 66.21 17.85 83.77 47.43 68.59 -11.07%
EY 2.95 2.13 1.51 5.60 1.19 2.11 1.46 12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.44 1.47 0.92 1.20 0.73 0.61 15.38%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 -
Price 2.14 1.92 1.98 1.85 2.28 1.30 1.03 -
P/RPS 3.73 4.60 6.04 2.86 5.76 4.25 2.40 7.62%
P/EPS 32.82 43.74 67.58 18.56 86.04 47.79 67.28 -11.27%
EY 3.05 2.29 1.48 5.39 1.16 2.09 1.49 12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.34 1.50 0.96 1.23 0.73 0.60 15.15%

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