[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 116.18%
YoY- 134.81%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 407,394 347,578 426,942 319,519 185,242 166,302 182,261 14.33%
PBT 67,767 61,274 91,252 55,313 19,245 12,018 14,257 29.65%
Tax -16,538 -14,945 -21,146 -13,464 -4,479 -3,462 -3,320 30.66%
NP 51,229 46,329 70,106 41,849 14,766 8,556 10,937 29.33%
-
NP to SH 42,432 36,581 56,660 35,306 15,036 9,183 10,937 25.33%
-
Tax Rate 24.40% 24.39% 23.17% 24.34% 23.27% 28.81% 23.29% -
Total Cost 356,165 301,249 356,836 277,670 170,476 157,746 171,324 12.96%
-
Net Worth 444,409 421,272 377,933 332,765 306,193 261,502 220,874 12.35%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 15,219 12,122 98,982 23,768 5,131 4,561 3,201 29.65%
Div Payout % 35.87% 33.14% 174.70% 67.32% 34.13% 49.67% 29.27% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 444,409 421,272 377,933 332,765 306,193 261,502 220,874 12.35%
NOSH 304,390 303,073 299,947 182,837 171,058 152,036 106,702 19.08%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 12.57% 13.33% 16.42% 13.10% 7.97% 5.14% 6.00% -
ROE 9.55% 8.68% 14.99% 10.61% 4.91% 3.51% 4.95% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 133.84 114.68 142.34 174.76 108.29 109.38 170.81 -3.98%
EPS 13.94 12.07 18.89 19.31 8.79 6.04 10.25 5.25%
DPS 5.00 4.00 33.00 13.00 3.00 3.00 3.00 8.88%
NAPS 1.46 1.39 1.26 1.82 1.79 1.72 2.07 -5.64%
Adjusted Per Share Value based on latest NOSH - 202,281
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 41.67 35.55 43.67 32.68 18.95 17.01 18.64 14.34%
EPS 4.34 3.74 5.80 3.61 1.54 0.94 1.12 25.31%
DPS 1.56 1.24 10.13 2.43 0.52 0.47 0.33 29.53%
NAPS 0.4546 0.4309 0.3866 0.3404 0.3132 0.2675 0.2259 12.35%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.45 1.88 1.51 2.74 1.47 1.20 1.35 -
P/RPS 1.83 1.64 1.06 1.57 1.36 1.10 0.79 15.02%
P/EPS 17.58 15.58 7.99 14.19 16.72 19.87 13.17 4.92%
EY 5.69 6.42 12.51 7.05 5.98 5.03 7.59 -4.68%
DY 2.04 2.13 21.85 4.74 2.04 2.50 2.22 -1.39%
P/NAPS 1.68 1.35 1.20 1.51 0.82 0.70 0.65 17.13%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 -
Price 2.60 1.99 1.50 3.16 1.64 1.08 1.35 -
P/RPS 1.94 1.74 1.05 1.81 1.51 0.99 0.79 16.14%
P/EPS 18.65 16.49 7.94 16.36 18.66 17.88 13.17 5.96%
EY 5.36 6.07 12.59 6.11 5.36 5.59 7.59 -5.63%
DY 1.92 2.01 22.00 4.11 1.83 2.78 2.22 -2.38%
P/NAPS 1.78 1.43 1.19 1.74 0.92 0.63 0.65 18.27%

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