[KMLOONG] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 28.42%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 246,484 252,628 196,131 194,846 188,668 155,544 147,318 40.98%
PBT 17,086 25,992 16,283 16,249 12,490 11,304 14,164 13.33%
Tax -3,822 -8,340 -2,677 -2,878 -2,078 -1,528 -4,267 -7.08%
NP 13,264 17,652 13,606 13,370 10,412 9,776 9,897 21.57%
-
NP to SH 13,264 17,652 13,606 13,370 10,412 9,776 9,897 21.57%
-
Tax Rate 22.37% 32.09% 16.44% 17.71% 16.64% 13.52% 30.13% -
Total Cost 233,220 234,976 182,525 181,476 178,256 145,768 137,421 42.32%
-
Net Worth 218,930 220,115 214,600 170,871 168,554 171,827 161,272 22.62%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 6,407 - 7,473 4,271 - - 6,408 -0.01%
Div Payout % 48.31% - 54.93% 31.95% - - 64.75% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 218,930 220,115 214,600 170,871 168,554 171,827 161,272 22.62%
NOSH 106,795 106,852 106,766 106,794 106,680 106,724 106,803 -0.00%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 5.38% 6.99% 6.94% 6.86% 5.52% 6.29% 6.72% -
ROE 6.06% 8.02% 6.34% 7.83% 6.18% 5.69% 6.14% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 230.80 236.43 183.70 182.45 176.85 145.74 137.93 40.98%
EPS 12.42 16.52 12.75 12.52 9.76 9.16 9.27 21.55%
DPS 6.00 0.00 7.00 4.00 0.00 0.00 6.00 0.00%
NAPS 2.05 2.06 2.01 1.60 1.58 1.61 1.51 22.63%
Adjusted Per Share Value based on latest NOSH - 106,681
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 25.21 25.84 20.06 19.93 19.30 15.91 15.07 40.96%
EPS 1.36 1.81 1.39 1.37 1.07 1.00 1.01 21.96%
DPS 0.66 0.00 0.76 0.44 0.00 0.00 0.66 0.00%
NAPS 0.224 0.2252 0.2195 0.1748 0.1724 0.1758 0.165 22.62%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 1.50 1.60 1.40 1.47 1.34 1.24 1.31 -
P/RPS 0.65 0.68 0.76 0.81 0.76 0.85 0.95 -22.37%
P/EPS 12.08 9.69 10.99 11.74 13.73 13.54 14.14 -9.97%
EY 8.28 10.33 9.10 8.52 7.28 7.39 7.07 11.11%
DY 4.00 0.00 5.00 2.72 0.00 0.00 4.58 -8.63%
P/NAPS 0.73 0.78 0.70 0.92 0.85 0.77 0.87 -11.04%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 29/06/04 12/04/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.36 1.41 1.62 1.40 1.27 1.29 1.18 -
P/RPS 0.59 0.60 0.88 0.77 0.72 0.89 0.86 -22.23%
P/EPS 10.95 8.54 12.71 11.18 13.01 14.08 12.73 -9.56%
EY 9.13 11.72 7.87 8.94 7.69 7.10 7.85 10.60%
DY 4.41 0.00 4.32 2.86 0.00 0.00 5.08 -9.00%
P/NAPS 0.66 0.68 0.81 0.88 0.80 0.80 0.78 -10.54%

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