[KMLOONG] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 13.01%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 63,157 49,996 51,801 55,448 38,886 44,248 39,360 37.09%
PBT 6,498 4,096 5,942 3,419 2,826 3,576 4,644 25.12%
Tax -2,085 -518 -1,120 -657 -382 -1,061 -1,596 19.52%
NP 4,413 3,578 4,822 2,762 2,444 2,515 3,048 28.01%
-
NP to SH 4,413 3,578 4,822 2,762 2,444 2,515 3,048 28.01%
-
Tax Rate 32.09% 12.65% 18.85% 19.22% 13.52% 29.67% 34.37% -
Total Cost 58,744 46,418 46,979 52,686 36,442 41,733 36,312 37.84%
-
Net Worth 220,115 213,400 170,690 168,492 171,827 106,735 174,177 16.90%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 4,268 3,200 - - 4,269 2,137 -
Div Payout % - 119.28% 66.37% - - 169.76% 70.12% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 220,115 213,400 170,690 168,492 171,827 106,735 174,177 16.90%
NOSH 106,852 106,700 106,681 106,640 106,724 106,735 106,857 -0.00%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.99% 7.16% 9.31% 4.98% 6.29% 5.68% 7.74% -
ROE 2.00% 1.68% 2.83% 1.64% 1.42% 2.36% 1.75% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 59.11 46.86 48.56 52.00 36.44 41.46 36.83 37.11%
EPS 4.13 3.35 4.52 2.59 2.29 2.36 2.86 27.78%
DPS 0.00 4.00 3.00 0.00 0.00 4.00 2.00 -
NAPS 2.06 2.00 1.60 1.58 1.61 1.00 1.63 16.90%
Adjusted Per Share Value based on latest NOSH - 106,640
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 6.46 5.11 5.30 5.67 3.98 4.53 4.03 37.00%
EPS 0.45 0.37 0.49 0.28 0.25 0.26 0.31 28.23%
DPS 0.00 0.44 0.33 0.00 0.00 0.44 0.22 -
NAPS 0.2252 0.2183 0.1746 0.1724 0.1758 0.1092 0.1782 16.90%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.60 1.40 1.47 1.34 1.24 1.31 1.26 -
P/RPS 2.71 2.99 3.03 2.58 3.40 3.16 3.42 -14.38%
P/EPS 38.74 41.75 32.52 51.74 54.15 55.60 44.17 -8.38%
EY 2.58 2.40 3.07 1.93 1.85 1.80 2.26 9.23%
DY 0.00 2.86 2.04 0.00 0.00 3.05 1.59 -
P/NAPS 0.78 0.70 0.92 0.85 0.77 1.31 0.77 0.86%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 12/04/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 -
Price 1.41 1.62 1.40 1.27 1.29 1.18 1.33 -
P/RPS 2.39 3.46 2.88 2.44 3.54 2.85 3.61 -24.05%
P/EPS 34.14 48.31 30.97 49.03 56.33 50.08 46.63 -18.78%
EY 2.93 2.07 3.23 2.04 1.78 2.00 2.14 23.32%
DY 0.00 2.47 2.14 0.00 0.00 3.39 1.50 -
P/NAPS 0.68 0.81 0.88 0.80 0.80 1.18 0.82 -11.74%

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