[KMLOONG] YoY 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- 61.04%
YoY- 204.36%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 141,372 122,558 108,549 140,381 69,108 59,620 59,019 15.66%
PBT 27,775 22,988 13,400 31,054 8,808 7,362 5,714 30.13%
Tax -6,600 -5,288 -2,208 -7,684 -2,214 -2,149 -1,409 29.33%
NP 21,175 17,700 11,192 23,370 6,594 5,213 4,305 30.39%
-
NP to SH 17,130 14,574 7,923 18,974 6,234 5,160 4,305 25.86%
-
Tax Rate 23.76% 23.00% 16.48% 24.74% 25.14% 29.19% 24.66% -
Total Cost 120,197 104,858 97,357 117,011 62,514 54,407 54,714 14.00%
-
Net Worth 445,014 422,038 381,029 368,152 306,562 293,880 221,125 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 - - - 20,228 - - - -
Div Payout % - - - 106.61% - - - -
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 445,014 422,038 381,029 368,152 306,562 293,880 221,125 12.35%
NOSH 304,804 303,624 302,404 202,281 171,263 170,860 106,823 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 14.98% 14.44% 10.31% 16.65% 9.54% 8.74% 7.29% -
ROE 3.85% 3.45% 2.08% 5.15% 2.03% 1.76% 1.95% -
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 46.38 40.36 35.90 69.40 40.35 34.89 55.25 -2.87%
EPS 5.62 4.80 2.62 9.38 3.64 3.02 4.03 5.69%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
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 14.46 12.54 11.10 14.36 7.07 6.10 6.04 15.65%
EPS 1.75 1.49 0.81 1.94 0.64 0.53 0.44 25.85%
DPS 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
NAPS 0.4552 0.4317 0.3898 0.3766 0.3136 0.3006 0.2262 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 5.28 4.66 4.21 3.95 3.64 3.44 2.44 13.72%
P/EPS 43.59 39.17 57.63 29.21 40.38 39.74 33.50 4.48%
EY 2.29 2.55 1.74 3.42 2.48 2.52 2.99 -4.34%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
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 5.61 4.93 4.18 4.55 4.06 3.10 2.44 14.87%
P/EPS 46.26 41.46 57.25 33.69 45.05 35.76 33.50 5.52%
EY 2.16 2.41 1.75 2.97 2.22 2.80 2.99 -5.27%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
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