[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 89.58%
YoY- 118.79%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 225,020 318,393 179,138 116,134 106,682 123,242 94,334 15.57%
PBT 38,286 77,852 24,259 10,437 4,656 8,543 6,245 35.24%
Tax -9,657 -18,938 -5,780 -2,265 -1,313 -1,911 -1,039 44.95%
NP 28,629 58,914 18,479 8,172 3,343 6,632 5,206 32.82%
-
NP to SH 22,007 48,737 16,332 8,802 4,023 6,632 5,206 27.12%
-
Tax Rate 25.22% 24.33% 23.83% 21.70% 28.20% 22.37% 16.64% -
Total Cost 196,391 259,479 160,659 107,962 103,339 116,610 89,128 14.05%
-
Net Worth 405,631 391,427 323,525 302,515 134,100 218,930 168,554 15.74%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 12,108 70,201 5,190 5,127 4,023 3,203 - -
Div Payout % 55.02% 144.04% 31.78% 58.25% 100.00% 48.31% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 405,631 391,427 323,525 302,515 134,100 218,930 168,554 15.74%
NOSH 302,709 212,732 173,008 170,912 134,100 106,795 106,680 18.96%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 12.72% 18.50% 10.32% 7.04% 3.13% 5.38% 5.52% -
ROE 5.43% 12.45% 5.05% 2.91% 3.00% 3.03% 3.09% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 74.34 149.67 103.54 67.95 79.55 115.40 88.43 -2.84%
EPS 7.27 22.91 9.44 5.15 2.82 6.21 4.88 6.86%
DPS 4.00 33.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.34 1.84 1.87 1.77 1.00 2.05 1.58 -2.70%
Adjusted Per Share Value based on latest NOSH - 171,152
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 23.03 32.58 18.33 11.88 10.92 12.61 9.65 15.58%
EPS 2.25 4.99 1.67 0.90 0.41 0.68 0.53 27.22%
DPS 1.24 7.18 0.53 0.52 0.41 0.33 0.00 -
NAPS 0.4151 0.4005 0.3311 0.3096 0.1372 0.224 0.1725 15.74%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.95 3.18 2.71 1.47 1.08 1.50 1.34 -
P/RPS 2.62 2.12 2.62 2.16 1.36 1.30 1.52 9.48%
P/EPS 26.82 13.88 28.71 28.54 36.00 24.15 27.46 -0.39%
EY 3.73 7.20 3.48 3.50 2.78 4.14 3.64 0.40%
DY 2.05 10.38 1.11 2.04 2.78 2.00 0.00 -
P/NAPS 1.46 1.73 1.45 0.83 1.08 0.73 0.85 9.42%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 11/11/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 -
Price 1.93 1.75 2.41 1.40 1.16 1.36 1.27 -
P/RPS 2.60 1.17 2.33 2.06 1.46 1.18 1.44 10.33%
P/EPS 26.55 7.64 25.53 27.18 38.67 21.90 26.02 0.33%
EY 3.77 13.09 3.92 3.68 2.59 4.57 3.84 -0.30%
DY 2.07 18.86 1.24 2.14 2.59 2.21 0.00 -
P/NAPS 1.44 0.95 1.29 0.79 1.16 0.66 0.80 10.28%

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