[KMLOONG] QoQ Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

24-Mar-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Jan-2005 [#4]

Profit Trend

QoQ- 21.16%

YoY- -2.61%

Quarter Report

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Cumulative Result
Revenue	166,302	106,682	48,640	230,706	182,261	123,242	63,157	90.34%
YoY %	55.89%	119.33%	-78.92%	26.58%	47.89%	95.14%	-	-
Horiz. %	263.32%	168.92%	77.01%	365.29%	288.58%	195.14%	100.00%	-
PBT	12,018	4,656	1,786	16,402	14,257	8,543	6,498	50.50%
YoY %	158.12%	160.69%	-89.11%	15.05%	66.89%	31.47%	-	-
Horiz. %	184.95%	71.65%	27.49%	252.42%	219.41%	131.47%	100.00%	-
Tax	-3,462	-1,313	-481	-3,151	-3,320	-1,911	-2,085	40.09%
YoY %	-163.67%	-172.97%	84.74%	5.09%	-73.73%	8.35%	-	-
Horiz. %	166.04%	62.97%	23.07%	151.13%	159.23%	91.65%	100.00%	-
NP	8,556	3,343	1,305	13,251	10,937	6,632	4,413	55.29%
YoY %	155.94%	156.17%	-90.15%	21.16%	64.91%	50.28%	-	-
Horiz. %	193.88%	75.75%	29.57%	300.27%	247.84%	150.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,183	4,023	1,738	13,251	10,937	6,632	4,413	62.77%
YoY %	128.26%	131.47%	-86.88%	21.16%	64.91%	50.28%	-	-
Horiz. %	208.09%	91.16%	39.38%	300.27%	247.84%	150.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	28.20%	26.93%	19.21%	23.29%	22.37%	32.09%	-
YoY %	2.16%	4.72%	40.19%	-17.52%	4.11%	-30.29%	-	-
Horiz. %	89.78%	87.88%	83.92%	59.86%	72.58%	69.71%	100.00%	-
Total Cost	157,746	103,339	47,335	217,455	171,324	116,610	58,744	92.84%
YoY %	52.65%	118.31%	-78.23%	26.93%	46.92%	98.51%	-	-
Horiz. %	268.53%	175.91%	80.58%	370.17%	291.65%	198.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,502	134,100	195,270	231,618	220,874	218,930	220,115	12.13%
YoY %	95.01%	-31.33%	-15.69%	4.86%	0.89%	-0.54%	-	-
Horiz. %	118.80%	60.92%	88.71%	105.23%	100.34%	99.46%	100.00%	-

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

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	261,502	134,100	195,270	231,618	220,874	218,930	220,115	12.13%
YoY %	95.01%	-31.33%	-15.69%	4.86%	0.89%	-0.54%	-	-
Horiz. %	118.80%	60.92%	88.71%	105.23%	100.34%	99.46%	100.00%	-
NOSH	152,036	134,100	113,529	106,736	106,702	106,795	106,852	26.42%
YoY %	13.38%	18.12%	6.36%	0.03%	-0.09%	-0.05%	-	-
Horiz. %	142.29%	125.50%	106.25%	99.89%	99.86%	99.95%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	5.14%	3.13%	2.68%	5.74%	6.00%	5.38%	6.99%	-
YoY %	64.22%	16.79%	-53.31%	-4.33%	11.52%	-23.03%	-	-
Horiz. %	73.53%	44.78%	38.34%	82.12%	85.84%	76.97%	100.00%	-
ROE	3.51%	3.00%	0.89%	5.72%	4.95%	3.03%	2.00%	-
YoY %	17.00%	237.08%	-84.44%	15.56%	63.37%	51.50%	-	-
Horiz. %	175.50%	150.00%	44.50%	286.00%	247.50%	151.50%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	109.38	79.55	42.84	216.15	170.81	115.40	59.11	50.55%
YoY %	37.50%	85.69%	-80.18%	26.54%	48.02%	95.23%	-	-
Horiz. %	185.04%	134.58%	72.48%	365.67%	288.97%	195.23%	100.00%	-
EPS	6.04	2.82	1.53	12.41	10.25	6.21	4.13	28.75%
YoY %	114.18%	84.31%	-87.67%	21.07%	65.06%	50.36%	-	-
Horiz. %	146.25%	68.28%	37.05%	300.48%	248.18%	150.36%	100.00%	-
DPS	3.00	3.00	0.00	7.00	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	133.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	233.33%	100.00%	100.00%	-	-
NAPS	1.72	1.00	1.72	2.17	2.07	2.05	2.06	-11.30%
YoY %	72.00%	-41.86%	-20.74%	4.83%	0.98%	-0.49%	-	-
Horiz. %	83.50%	48.54%	83.50%	105.34%	100.49%	99.51%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 106,854
RPS	17.01	10.91	4.98	23.60	18.64	12.61	6.46	90.34%
YoY %	55.91%	119.08%	-78.90%	26.61%	47.82%	95.20%	-	-
Horiz. %	263.31%	168.89%	77.09%	365.33%	288.54%	195.20%	100.00%	-
EPS	0.94	0.41	0.18	1.36	1.12	0.68	0.45	63.19%
YoY %	129.27%	127.78%	-86.76%	21.43%	64.71%	51.11%	-	-
Horiz. %	208.89%	91.11%	40.00%	302.22%	248.89%	151.11%	100.00%	-
DPS	0.47	0.41	0.00	0.76	0.33	0.33	0.00	-
YoY %	14.63%	0.00%	0.00%	130.30%	0.00%	0.00%	-	-
Horiz. %	142.42%	124.24%	0.00%	230.30%	100.00%	100.00%	-	-
NAPS	0.2675	0.1372	0.1997	0.2369	0.2259	0.224	0.2252	12.12%
YoY %	94.97%	-31.30%	-15.70%	4.87%	0.85%	-0.53%	-	-
Horiz. %	118.78%	60.92%	88.68%	105.20%	100.31%	99.47%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	1.20	1.08	1.05	1.37	1.35	1.50	1.60	-
P/RPS	1.10	1.36	2.45	0.63	0.79	1.30	2.71	-45.08%
YoY %	-19.12%	-44.49%	288.89%	-20.25%	-39.23%	-52.03%	-	-
Horiz. %	40.59%	50.18%	90.41%	23.25%	29.15%	47.97%	100.00%	-
P/EPS	19.87	36.00	68.59	11.04	13.17	24.15	38.74	-35.84%
YoY %	-44.81%	-47.51%	521.29%	-16.17%	-45.47%	-37.66%	-	-
Horiz. %	51.29%	92.93%	177.05%	28.50%	34.00%	62.34%	100.00%	-
EY	5.03	2.78	1.46	9.06	7.59	4.14	2.58	55.87%
YoY %	80.94%	90.41%	-83.89%	19.37%	83.33%	60.47%	-	-
Horiz. %	194.96%	107.75%	56.59%	351.16%	294.19%	160.47%	100.00%	-
DY	2.50	2.78	0.00	5.11	2.22	2.00	0.00	-
YoY %	-10.07%	0.00%	0.00%	130.18%	11.00%	0.00%	-	-
Horiz. %	125.00%	139.00%	0.00%	255.50%	111.00%	100.00%	-	-
P/NAPS	0.70	1.08	0.61	0.63	0.65	0.73	0.78	-6.94%
YoY %	-35.19%	77.05%	-3.17%	-3.08%	-10.96%	-6.41%	-	-
Horiz. %	89.74%	138.46%	78.21%	80.77%	83.33%	93.59%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	27/12/05	22/09/05	29/06/05	24/03/05	31/12/04	28/09/04	29/06/04	-
Price	1.08	1.16	1.03	1.07	1.35	1.36	1.41	-
P/RPS	0.99	1.46	2.40	0.50	0.79	1.18	2.39	-44.34%
YoY %	-32.19%	-39.17%	380.00%	-36.71%	-33.05%	-50.63%	-	-
Horiz. %	41.42%	61.09%	100.42%	20.92%	33.05%	49.37%	100.00%	-
P/EPS	17.88	38.67	67.28	8.62	13.17	21.90	34.14	-34.94%
YoY %	-53.76%	-42.52%	680.51%	-34.55%	-39.86%	-35.85%	-	-
Horiz. %	52.37%	113.27%	197.07%	25.25%	38.58%	64.15%	100.00%	-
EY	5.59	2.59	1.49	11.60	7.59	4.57	2.93	53.64%
YoY %	115.83%	73.83%	-87.16%	52.83%	66.08%	55.97%	-	-
Horiz. %	190.78%	88.40%	50.85%	395.90%	259.04%	155.97%	100.00%	-
DY	2.78	2.59	0.00	6.54	2.22	2.21	0.00	-
YoY %	7.34%	0.00%	0.00%	194.59%	0.45%	0.00%	-	-
Horiz. %	125.79%	117.19%	0.00%	295.93%	100.45%	100.00%	-	-
P/NAPS	0.63	1.16	0.60	0.49	0.65	0.66	0.68	-4.95%
YoY %	-45.69%	93.33%	22.45%	-24.62%	-1.52%	-2.94%	-	-
Horiz. %	92.65%	170.59%	88.24%	72.06%	95.59%	97.06%	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