[KMLOONG] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -0.29%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 194,846 188,668 155,544 147,318 137,426 127,420 103,268 52.51%
PBT 16,249 12,490 11,304 14,164 14,116 11,886 10,896 30.43%
Tax -2,878 -2,078 -1,528 -4,267 -4,190 -3,234 -2,684 4.74%
NP 13,370 10,412 9,776 9,897 9,925 8,652 8,212 38.27%
-
NP to SH 13,370 10,412 9,776 9,897 9,925 8,652 8,212 38.27%
-
Tax Rate 17.71% 16.64% 13.52% 30.13% 29.68% 27.21% 24.63% -
Total Cost 181,476 178,256 145,768 137,421 127,501 118,768 95,056 53.71%
-
Net Worth 170,871 168,554 171,827 161,272 173,882 170,903 171,083 -0.08%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 4,271 - - 6,408 2,844 - - -
Div Payout % 31.95% - - 64.75% 28.66% - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 170,871 168,554 171,827 161,272 173,882 170,903 171,083 -0.08%
NOSH 106,794 106,680 106,724 106,803 106,676 106,814 106,927 -0.08%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 6.86% 5.52% 6.29% 6.72% 7.22% 6.79% 7.95% -
ROE 7.83% 6.18% 5.69% 6.14% 5.71% 5.06% 4.80% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 182.45 176.85 145.74 137.93 128.83 119.29 96.58 52.63%
EPS 12.52 9.76 9.16 9.27 9.29 8.10 7.68 38.39%
DPS 4.00 0.00 0.00 6.00 2.67 0.00 0.00 -
NAPS 1.60 1.58 1.61 1.51 1.63 1.60 1.60 0.00%
Adjusted Per Share Value based on latest NOSH - 106,735
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 19.93 19.30 15.91 15.07 14.06 13.03 10.56 52.54%
EPS 1.37 1.07 1.00 1.01 1.02 0.89 0.84 38.43%
DPS 0.44 0.00 0.00 0.66 0.29 0.00 0.00 -
NAPS 0.1748 0.1724 0.1758 0.165 0.1779 0.1748 0.175 -0.07%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.47 1.34 1.24 1.31 1.26 1.45 1.57 -
P/RPS 0.81 0.76 0.85 0.95 0.98 1.22 1.63 -37.18%
P/EPS 11.74 13.73 13.54 14.14 13.54 17.90 20.44 -30.83%
EY 8.52 7.28 7.39 7.07 7.38 5.59 4.89 44.64%
DY 2.72 0.00 0.00 4.58 2.12 0.00 0.00 -
P/NAPS 0.92 0.85 0.77 0.87 0.77 0.91 0.98 -4.11%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 -
Price 1.40 1.27 1.29 1.18 1.33 1.28 1.42 -
P/RPS 0.77 0.72 0.89 0.86 1.03 1.07 1.47 -34.94%
P/EPS 11.18 13.01 14.08 12.73 14.29 15.80 18.49 -28.42%
EY 8.94 7.69 7.10 7.85 7.00 6.33 5.41 39.64%
DY 2.86 0.00 0.00 5.08 2.01 0.00 0.00 -
P/NAPS 0.88 0.80 0.80 0.78 0.82 0.80 0.89 -0.74%

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