[KMLOONG] YoY Quarter Result on 30-Apr-2009 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 1.57%
YoY- -57.85%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 157,762 175,150 127,000 98,976 136,286 67,964 52,253 20.20%
PBT 28,605 35,156 20,893 15,598 33,198 5,738 5,653 30.99%
Tax -6,889 -8,602 -5,330 -3,875 -7,626 -1,223 -1,048 36.82%
NP 21,716 26,554 15,563 11,723 25,572 4,515 4,605 29.46%
-
NP to SH 17,390 19,906 13,358 8,852 21,002 4,550 4,643 24.59%
-
Tax Rate 24.08% 24.47% 25.51% 24.84% 22.97% 21.31% 18.54% -
Total Cost 136,046 148,596 111,437 87,253 110,714 63,449 47,648 19.08%
-
Net Worth 525,386 467,119 435,123 398,793 406,558 317,641 302,136 9.65%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 525,386 467,119 435,123 398,793 406,558 317,641 302,136 9.65%
NOSH 307,243 305,306 304,282 302,116 210,651 171,698 170,698 10.28%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 13.77% 15.16% 12.25% 11.84% 18.76% 6.64% 8.81% -
ROE 3.31% 4.26% 3.07% 2.22% 5.17% 1.43% 1.54% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 51.35 57.37 41.74 32.76 64.70 39.58 30.61 8.99%
EPS 5.66 6.52 4.39 2.93 9.97 2.65 2.72 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.53 1.43 1.32 1.93 1.85 1.77 -0.57%
Adjusted Per Share Value based on latest NOSH - 302,116
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 16.14 17.92 13.00 10.13 13.95 6.95 5.35 20.18%
EPS 1.78 2.04 1.37 0.91 2.15 0.47 0.48 24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5376 0.478 0.4452 0.4081 0.416 0.325 0.3092 9.64%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.61 2.21 2.06 1.94 1.78 2.22 1.29 -
P/RPS 5.08 3.85 4.94 5.92 2.75 5.61 4.21 3.17%
P/EPS 46.11 33.90 46.92 66.21 17.85 83.77 47.43 -0.46%
EY 2.17 2.95 2.13 1.51 5.60 1.19 2.11 0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.44 1.44 1.47 0.92 1.20 0.73 13.11%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 2.50 2.14 1.92 1.98 1.85 2.28 1.30 -
P/RPS 4.87 3.73 4.60 6.04 2.86 5.76 4.25 2.29%
P/EPS 44.17 32.82 43.74 67.58 18.56 86.04 47.79 -1.30%
EY 2.26 3.05 2.29 1.48 5.39 1.16 2.09 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.40 1.34 1.50 0.96 1.23 0.73 12.23%

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