[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

29-Jun-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

30-Apr-2005 [#1]

Profit Trend

QoQ- -86.88%

YoY- -60.62%

Quarter Report

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Cumulative Result
Revenue	218,679	166,302	106,682	48,640	230,706	182,261	123,242	46.41%
YoY %	31.50%	55.89%	119.33%	-78.92%	26.58%	47.89%	-	-
Horiz. %	177.44%	134.94%	86.56%	39.47%	187.20%	147.89%	100.00%	-
PBT	14,251	12,018	4,656	1,786	16,402	14,257	8,543	40.52%
YoY %	18.58%	158.12%	160.69%	-89.11%	15.05%	66.89%	-	-
Horiz. %	166.81%	140.68%	54.50%	20.91%	191.99%	166.89%	100.00%	-
Tax	-4,313	-3,462	-1,313	-481	-3,151	-3,320	-1,911	71.80%
YoY %	-24.58%	-163.67%	-172.97%	84.74%	5.09%	-73.73%	-	-
Horiz. %	225.69%	181.16%	68.71%	25.17%	164.89%	173.73%	100.00%	-
NP	9,938	8,556	3,343	1,305	13,251	10,937	6,632	30.85%
YoY %	16.15%	155.94%	156.17%	-90.15%	21.16%	64.91%	-	-
Horiz. %	149.85%	129.01%	50.41%	19.68%	199.80%	164.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,381	9,183	4,023	1,738	13,251	10,937	6,632	43.19%
YoY %	23.94%	128.26%	131.47%	-86.88%	21.16%	64.91%	-	-
Horiz. %	171.61%	138.47%	60.66%	26.21%	199.80%	164.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.26%	28.81%	28.20%	26.93%	19.21%	23.29%	22.37%	-
YoY %	5.03%	2.16%	4.72%	40.19%	-17.52%	4.11%	-	-
Horiz. %	135.27%	128.79%	126.06%	120.38%	85.87%	104.11%	100.00%	-
Total Cost	208,741	157,746	103,339	47,335	217,455	171,324	116,610	47.27%
YoY %	32.33%	52.65%	118.31%	-78.23%	26.93%	46.92%	-	-
Horiz. %	179.01%	135.28%	88.62%	40.59%	186.48%	146.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,358	261,502	134,100	195,270	231,618	220,874	218,930	16.18%
YoY %	4.92%	95.01%	-31.33%	-15.69%	4.86%	0.89%	-	-
Horiz. %	125.32%	119.45%	61.25%	89.19%	105.80%	100.89%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Dividend
Div	10,974	4,561	4,023	-	7,471	3,201	3,203	126.75%
YoY %	140.61%	13.37%	0.00%	-	133.40%	-0.06%	-	-
Horiz. %	342.62%	142.40%	125.60%	-	233.25%	99.94%	100.00%	-
Div Payout %	96.43%	49.67%	100.00%	-	56.38%	29.27%	48.31%	-
YoY %	94.14%	-50.33%	0.00%	-	92.62%	-39.41%	-	-
Horiz. %	199.61%	102.82%	207.00%	-	116.70%	60.59%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Equity
Net Worth	274,358	261,502	134,100	195,270	231,618	220,874	218,930	16.18%
YoY %	4.92%	95.01%	-31.33%	-15.69%	4.86%	0.89%	-	-
Horiz. %	125.32%	119.45%	61.25%	89.19%	105.80%	100.89%	100.00%	-
NOSH	156,776	152,036	134,100	113,529	106,736	106,702	106,795	29.07%
YoY %	3.12%	13.38%	18.12%	6.36%	0.03%	-0.09%	-	-
Horiz. %	146.80%	142.36%	125.57%	106.31%	99.94%	99.91%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Ratio Analysis
NP Margin	4.54%	5.14%	3.13%	2.68%	5.74%	6.00%	5.38%	-
YoY %	-11.67%	64.22%	16.79%	-53.31%	-4.33%	11.52%	-	-
Horiz. %	84.39%	95.54%	58.18%	49.81%	106.69%	111.52%	100.00%	-
ROE	4.15%	3.51%	3.00%	0.89%	5.72%	4.95%	3.03%	-
YoY %	18.23%	17.00%	237.08%	-84.44%	15.56%	63.37%	-	-
Horiz. %	136.96%	115.84%	99.01%	29.37%	188.78%	163.37%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Per Share
RPS	139.48	109.38	79.55	42.84	216.15	170.81	115.40	13.42%
YoY %	27.52%	37.50%	85.69%	-80.18%	26.54%	48.02%	-	-
Horiz. %	120.87%	94.78%	68.93%	37.12%	187.31%	148.02%	100.00%	-
EPS	7.26	6.04	2.82	1.53	12.41	10.25	6.21	10.94%
YoY %	20.20%	114.18%	84.31%	-87.67%	21.07%	65.06%	-	-
Horiz. %	116.91%	97.26%	45.41%	24.64%	199.84%	165.06%	100.00%	-
DPS	7.00	3.00	3.00	0.00	7.00	3.00	3.00	75.64%
YoY %	133.33%	0.00%	0.00%	0.00%	133.33%	0.00%	-	-
Horiz. %	233.33%	100.00%	100.00%	0.00%	233.33%	100.00%	100.00%	-
NAPS	1.75	1.72	1.00	1.72	2.17	2.07	2.05	-9.98%
YoY %	1.74%	72.00%	-41.86%	-20.74%	4.83%	0.98%	-	-
Horiz. %	85.37%	83.90%	48.78%	83.90%	105.85%	100.98%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 113,529
RPS	22.37	17.01	10.91	4.98	23.60	18.64	12.61	46.39%
YoY %	31.51%	55.91%	119.08%	-78.90%	26.61%	47.82%	-	-
Horiz. %	177.40%	134.89%	86.52%	39.49%	187.15%	147.82%	100.00%	-
EPS	1.16	0.94	0.41	0.18	1.36	1.12	0.68	42.62%
YoY %	23.40%	129.27%	127.78%	-86.76%	21.43%	64.71%	-	-
Horiz. %	170.59%	138.24%	60.29%	26.47%	200.00%	164.71%	100.00%	-
DPS	1.12	0.47	0.41	0.00	0.76	0.33	0.33	125.33%
YoY %	138.30%	14.63%	0.00%	0.00%	130.30%	0.00%	-	-
Horiz. %	339.39%	142.42%	124.24%	0.00%	230.30%	100.00%	100.00%	-
NAPS	0.2806	0.2675	0.1372	0.1997	0.2369	0.2259	0.224	16.15%
YoY %	4.90%	94.97%	-31.30%	-15.70%	4.87%	0.85%	-	-
Horiz. %	125.27%	119.42%	61.25%	89.15%	105.76%	100.85%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	-
Price	1.14	1.20	1.08	1.05	1.37	1.35	1.50	-
P/RPS	0.82	1.10	1.36	2.45	0.63	0.79	1.30	-26.38%
YoY %	-25.45%	-19.12%	-44.49%	288.89%	-20.25%	-39.23%	-	-
Horiz. %	63.08%	84.62%	104.62%	188.46%	48.46%	60.77%	100.00%	-
P/EPS	15.70	19.87	36.00	68.59	11.04	13.17	24.15	-24.89%
YoY %	-20.99%	-44.81%	-47.51%	521.29%	-16.17%	-45.47%	-	-
Horiz. %	65.01%	82.28%	149.07%	284.02%	45.71%	54.53%	100.00%	-
EY	6.37	5.03	2.78	1.46	9.06	7.59	4.14	33.17%
YoY %	26.64%	80.94%	90.41%	-83.89%	19.37%	83.33%	-	-
Horiz. %	153.86%	121.50%	67.15%	35.27%	218.84%	183.33%	100.00%	-
DY	6.14	2.50	2.78	0.00	5.11	2.22	2.00	110.80%
YoY %	145.60%	-10.07%	0.00%	0.00%	130.18%	11.00%	-	-
Horiz. %	307.00%	125.00%	139.00%	0.00%	255.50%	111.00%	100.00%	-
P/NAPS	0.65	0.70	1.08	0.61	0.63	0.65	0.73	-7.42%
YoY %	-7.14%	-35.19%	77.05%	-3.17%	-3.08%	-10.96%	-	-
Horiz. %	89.04%	95.89%	147.95%	83.56%	86.30%	89.04%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	31/03/06	27/12/05	22/09/05	29/06/05	24/03/05	31/12/04	28/09/04	-
Price	1.21	1.08	1.16	1.03	1.07	1.35	1.36	-
P/RPS	0.87	0.99	1.46	2.40	0.50	0.79	1.18	-18.34%
YoY %	-12.12%	-32.19%	-39.17%	380.00%	-36.71%	-33.05%	-	-
Horiz. %	73.73%	83.90%	123.73%	203.39%	42.37%	66.95%	100.00%	-
P/EPS	16.67	17.88	38.67	67.28	8.62	13.17	21.90	-16.59%
YoY %	-6.77%	-53.76%	-42.52%	680.51%	-34.55%	-39.86%	-	-
Horiz. %	76.12%	81.64%	176.58%	307.21%	39.36%	60.14%	100.00%	-
EY	6.00	5.59	2.59	1.49	11.60	7.59	4.57	19.84%
YoY %	7.33%	115.83%	73.83%	-87.16%	52.83%	66.08%	-	-
Horiz. %	131.29%	122.32%	56.67%	32.60%	253.83%	166.08%	100.00%	-
DY	5.79	2.78	2.59	0.00	6.54	2.22	2.21	89.71%
YoY %	108.27%	7.34%	0.00%	0.00%	194.59%	0.45%	-	-
Horiz. %	261.99%	125.79%	117.19%	0.00%	295.93%	100.45%	100.00%	-
P/NAPS	0.69	0.63	1.16	0.60	0.49	0.65	0.66	2.99%
YoY %	9.52%	-45.69%	93.33%	22.45%	-24.62%	-1.52%	-	-
Horiz. %	104.55%	95.45%	175.76%	90.91%	74.24%	98.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos