[KMLOONG] YoY TTM Result on 30-Apr-2010 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 9.36%
YoY- -1.09%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 616,786 750,944 611,559 479,557 469,775 538,198 278,774 14.13%
PBT 90,018 158,491 104,896 84,750 86,784 123,496 30,528 19.72%
Tax -25,272 -38,580 -22,295 -21,385 -19,070 -30,976 -7,944 21.25%
NP 64,746 119,911 82,601 63,365 67,714 92,520 22,584 19.16%
-
NP to SH 50,683 94,056 64,804 52,644 53,225 74,970 22,357 14.60%
-
Tax Rate 28.07% 24.34% 21.25% 25.23% 21.97% 25.08% 26.02% -
Total Cost 552,040 631,033 528,958 416,192 402,061 445,678 256,190 13.63%
-
Net Worth 530,571 525,386 467,119 435,123 398,793 210,651 317,641 8.91%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 37,003 48,983 36,581 30,356 79,906 35,881 17,115 13.69%
Div Payout % 73.01% 52.08% 56.45% 57.66% 150.13% 47.86% 76.56% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 530,571 525,386 467,119 435,123 398,793 210,651 317,641 8.91%
NOSH 308,471 307,243 305,306 304,282 302,116 210,651 171,698 10.24%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 10.50% 15.97% 13.51% 13.21% 14.41% 17.19% 8.10% -
ROE 9.55% 17.90% 13.87% 12.10% 13.35% 35.59% 7.04% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 199.95 244.41 200.31 157.60 155.49 255.49 162.36 3.52%
EPS 16.43 30.61 21.23 17.30 17.62 35.59 13.02 3.94%
DPS 12.00 16.00 12.00 10.00 26.45 17.03 10.00 3.08%
NAPS 1.72 1.71 1.53 1.43 1.32 1.00 1.85 -1.20%
Adjusted Per Share Value based on latest NOSH - 304,282
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 63.11 76.84 62.58 49.07 48.07 55.07 28.53 14.13%
EPS 5.19 9.62 6.63 5.39 5.45 7.67 2.29 14.59%
DPS 3.79 5.01 3.74 3.11 8.18 3.67 1.75 13.73%
NAPS 0.5429 0.5376 0.478 0.4452 0.4081 0.2156 0.325 8.91%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.25 2.61 2.21 2.06 1.94 1.78 2.22 -
P/RPS 1.13 1.07 1.10 1.31 1.25 0.70 1.37 -3.15%
P/EPS 13.69 8.53 10.41 11.91 11.01 5.00 17.05 -3.58%
EY 7.30 11.73 9.60 8.40 9.08 19.99 5.87 3.69%
DY 5.33 6.13 5.43 4.85 13.63 9.57 4.50 2.85%
P/NAPS 1.31 1.53 1.44 1.44 1.47 1.78 1.20 1.47%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.37 2.50 2.14 1.92 1.98 1.85 2.28 -
P/RPS 1.19 1.02 1.07 1.22 1.27 0.72 1.40 -2.66%
P/EPS 14.42 8.17 10.08 11.10 11.24 5.20 17.51 -3.18%
EY 6.93 12.25 9.92 9.01 8.90 19.24 5.71 3.27%
DY 5.06 6.40 5.61 5.21 13.36 9.21 4.39 2.39%
P/NAPS 1.38 1.46 1.40 1.34 1.50 1.85 1.23 1.93%

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