[KMLOONG] YoY TTM Result on 30-Apr-2008 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 28.11%
YoY- 235.33%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 611,559 479,557 469,775 538,198 278,774 222,292 216,188 18.91%
PBT 104,896 84,750 86,784 123,496 30,528 18,118 11,690 44.12%
Tax -22,295 -21,385 -19,070 -30,976 -7,944 -4,880 -1,548 55.94%
NP 82,601 63,365 67,714 92,520 22,584 13,238 10,142 41.82%
-
NP to SH 64,804 52,644 53,225 74,970 22,357 14,287 10,575 35.25%
-
Tax Rate 21.25% 25.23% 21.97% 25.08% 26.02% 26.93% 13.24% -
Total Cost 528,958 416,192 402,061 445,678 256,190 209,054 206,046 17.00%
-
Net Worth 467,119 435,123 398,793 210,651 317,641 302,136 195,270 15.63%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 36,581 30,356 79,906 35,881 17,115 13,716 7,474 30.28%
Div Payout % 56.45% 57.66% 150.13% 47.86% 76.56% 96.00% 70.68% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 467,119 435,123 398,793 210,651 317,641 302,136 195,270 15.63%
NOSH 305,306 304,282 302,116 210,651 171,698 170,698 113,529 17.91%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 13.51% 13.21% 14.41% 17.19% 8.10% 5.96% 4.69% -
ROE 13.87% 12.10% 13.35% 35.59% 7.04% 4.73% 5.42% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 200.31 157.60 155.49 255.49 162.36 130.22 190.42 0.84%
EPS 21.23 17.30 17.62 35.59 13.02 8.37 9.31 14.72%
DPS 12.00 10.00 26.45 17.03 10.00 8.04 6.58 10.52%
NAPS 1.53 1.43 1.32 1.00 1.85 1.77 1.72 -1.93%
Adjusted Per Share Value based on latest NOSH - 210,651
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 62.58 49.07 48.07 55.07 28.53 22.75 22.12 18.91%
EPS 6.63 5.39 5.45 7.67 2.29 1.46 1.08 35.29%
DPS 3.74 3.11 8.18 3.67 1.75 1.40 0.76 30.40%
NAPS 0.478 0.4452 0.4081 0.2156 0.325 0.3092 0.1998 15.64%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 2.21 2.06 1.94 1.78 2.22 1.29 1.05 -
P/RPS 1.10 1.31 1.25 0.70 1.37 0.99 0.55 12.24%
P/EPS 10.41 11.91 11.01 5.00 17.05 15.41 11.27 -1.31%
EY 9.60 8.40 9.08 19.99 5.87 6.49 8.87 1.32%
DY 5.43 4.85 13.63 9.57 4.50 6.23 6.27 -2.36%
P/NAPS 1.44 1.44 1.47 1.78 1.20 0.73 0.61 15.38%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 -
Price 2.14 1.92 1.98 1.85 2.28 1.30 1.03 -
P/RPS 1.07 1.22 1.27 0.72 1.40 1.00 0.54 12.06%
P/EPS 10.08 11.10 11.24 5.20 17.51 15.53 11.06 -1.53%
EY 9.92 9.01 8.90 19.24 5.71 6.44 9.04 1.55%
DY 5.61 5.21 13.36 9.21 4.39 6.18 6.39 -2.14%
P/NAPS 1.40 1.34 1.50 1.85 1.23 0.73 0.60 15.15%

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