[KMLOONG] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 17.21%
YoY- -43.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 650,537 747,018 511,349 427,721 577,299 397,340 237,619 18.25%
PBT 102,671 152,204 85,948 74,406 131,975 66,511 21,478 29.75%
Tax -24,636 -34,684 -21,523 -16,620 -32,255 -16,754 -5,330 29.03%
NP 78,035 117,520 64,425 57,786 99,720 49,757 16,148 29.99%
-
NP to SH 59,677 92,613 53,989 45,296 79,872 42,720 17,234 22.97%
-
Tax Rate 24.00% 22.79% 25.04% 22.34% 24.44% 25.19% 24.82% -
Total Cost 572,502 629,498 446,924 369,935 477,579 347,583 221,471 17.13%
-
Net Worth 502,792 487,138 445,014 422,038 381,029 202,281 306,562 8.58%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 46,031 39,706 33,466 21,190 81,226 37,477 11,992 25.10%
Div Payout % 77.14% 42.87% 61.99% 46.78% 101.70% 87.73% 69.59% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 502,792 487,138 445,014 422,038 381,029 202,281 306,562 8.58%
NOSH 308,461 306,376 304,804 303,624 302,404 202,281 171,263 10.29%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 12.00% 15.73% 12.60% 13.51% 17.27% 12.52% 6.80% -
ROE 11.87% 19.01% 12.13% 10.73% 20.96% 21.12% 5.62% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 210.90 243.82 167.76 140.87 190.90 196.43 138.74 7.22%
EPS 19.35 30.23 17.71 14.92 26.41 21.12 10.06 11.50%
DPS 15.00 13.00 11.00 7.00 26.86 18.53 7.00 13.53%
NAPS 1.63 1.59 1.46 1.39 1.26 1.00 1.79 -1.54%
Adjusted Per Share Value based on latest NOSH - 303,624
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 66.55 76.41 52.31 43.75 59.05 40.65 24.31 18.25%
EPS 6.10 9.47 5.52 4.63 8.17 4.37 1.76 22.99%
DPS 4.71 4.06 3.42 2.17 8.31 3.83 1.23 25.05%
NAPS 0.5143 0.4983 0.4552 0.4317 0.3898 0.2069 0.3136 8.58%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.26 2.04 2.45 1.88 1.51 2.74 1.47 -
P/RPS 1.07 0.84 1.46 1.33 0.79 1.39 1.06 0.15%
P/EPS 11.68 6.75 13.83 12.60 5.72 12.97 14.61 -3.65%
EY 8.56 14.82 7.23 7.94 17.49 7.71 6.85 3.78%
DY 6.64 6.37 4.49 3.72 17.79 6.76 4.76 5.69%
P/NAPS 1.39 1.28 1.68 1.35 1.20 2.74 0.82 9.18%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 -
Price 2.28 2.30 2.60 1.99 1.50 3.16 1.64 -
P/RPS 1.08 0.94 1.55 1.41 0.79 1.61 1.18 -1.46%
P/EPS 11.78 7.61 14.68 13.34 5.68 14.96 16.30 -5.26%
EY 8.49 13.14 6.81 7.50 17.61 6.68 6.14 5.54%
DY 6.58 5.65 4.23 3.52 17.91 5.86 4.27 7.46%
P/NAPS 1.40 1.45 1.78 1.43 1.19 3.16 0.92 7.24%

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