[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 70.82%
YoY- 63.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 347,578 426,942 319,519 185,242 166,302 182,261 146,135 15.52%
PBT 61,274 91,252 55,313 19,245 12,018 14,257 12,187 30.85%
Tax -14,945 -21,146 -13,464 -4,479 -3,462 -3,320 -2,159 38.01%
NP 46,329 70,106 41,849 14,766 8,556 10,937 10,028 29.02%
-
NP to SH 36,581 56,660 35,306 15,036 9,183 10,937 10,028 24.04%
-
Tax Rate 24.39% 23.17% 24.34% 23.27% 28.81% 23.29% 17.72% -
Total Cost 301,249 356,836 277,670 170,476 157,746 171,324 136,107 14.14%
-
Net Worth 421,272 377,933 332,765 306,193 261,502 220,874 170,871 16.21%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 12,122 98,982 23,768 5,131 4,561 3,201 3,203 24.80%
Div Payout % 33.14% 174.70% 67.32% 34.13% 49.67% 29.27% 31.95% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 421,272 377,933 332,765 306,193 261,502 220,874 170,871 16.21%
NOSH 303,073 299,947 182,837 171,058 152,036 106,702 106,794 18.96%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 13.33% 16.42% 13.10% 7.97% 5.14% 6.00% 6.86% -
ROE 8.68% 14.99% 10.61% 4.91% 3.51% 4.95% 5.87% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 114.68 142.34 174.76 108.29 109.38 170.81 136.84 -2.89%
EPS 12.07 18.89 19.31 8.79 6.04 10.25 9.39 4.26%
DPS 4.00 33.00 13.00 3.00 3.00 3.00 3.00 4.90%
NAPS 1.39 1.26 1.82 1.79 1.72 2.07 1.60 -2.31%
Adjusted Per Share Value based on latest NOSH - 171,263
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 35.55 43.67 32.68 18.95 17.01 18.64 14.95 15.51%
EPS 3.74 5.80 3.61 1.54 0.94 1.12 1.03 23.95%
DPS 1.24 10.13 2.43 0.52 0.47 0.33 0.33 24.66%
NAPS 0.4309 0.3866 0.3404 0.3132 0.2675 0.2259 0.1748 16.21%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.88 1.51 2.74 1.47 1.20 1.35 1.47 -
P/RPS 1.64 1.06 1.57 1.36 1.10 0.79 1.07 7.36%
P/EPS 15.58 7.99 14.19 16.72 19.87 13.17 15.65 -0.07%
EY 6.42 12.51 7.05 5.98 5.03 7.59 6.39 0.07%
DY 2.13 21.85 4.74 2.04 2.50 2.22 2.04 0.72%
P/NAPS 1.35 1.20 1.51 0.82 0.70 0.65 0.92 6.59%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 -
Price 1.99 1.50 3.16 1.64 1.08 1.35 1.40 -
P/RPS 1.74 1.05 1.81 1.51 0.99 0.79 1.02 9.30%
P/EPS 16.49 7.94 16.36 18.66 17.88 13.17 14.91 1.69%
EY 6.07 12.59 6.11 5.36 5.59 7.59 6.71 -1.65%
DY 2.01 22.00 4.11 1.83 2.78 2.22 2.14 -1.03%
P/NAPS 1.43 1.19 1.74 0.92 0.63 0.65 0.88 8.42%

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