[KMLOONG] QoQ Quarter Result on 31-Jul-2006 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -10.42%
YoY- 81.93%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 67,964 77,821 69,108 63,881 52,253 52,377 59,620 9.15%
PBT 5,738 11,198 8,808 4,784 5,653 2,233 7,362 -15.34%
Tax -1,223 -3,290 -2,214 -1,217 -1,048 -851 -2,149 -31.39%
NP 4,515 7,908 6,594 3,567 4,605 1,382 5,213 -9.16%
-
NP to SH 4,550 7,414 6,234 4,159 4,643 2,198 5,160 -8.06%
-
Tax Rate 21.31% 29.38% 25.14% 25.44% 18.54% 38.11% 29.19% -
Total Cost 63,449 69,913 62,514 60,314 47,648 50,995 54,407 10.82%
-
Net Worth 317,641 171,160 306,562 302,939 302,136 308,610 293,880 5.33%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 11,981 - 5,134 - 6,858 - -
Div Payout % - 161.60% - 123.46% - 312.01% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 317,641 171,160 306,562 302,939 302,136 308,610 293,880 5.33%
NOSH 171,698 171,160 171,263 171,152 170,698 171,450 170,860 0.32%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.64% 10.16% 9.54% 5.58% 8.81% 2.64% 8.74% -
ROE 1.43% 4.33% 2.03% 1.37% 1.54% 0.71% 1.76% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 39.58 45.47 40.35 37.32 30.61 30.55 34.89 8.79%
EPS 2.65 4.33 3.64 2.43 2.72 1.29 3.02 -8.36%
DPS 0.00 7.00 0.00 3.00 0.00 4.00 0.00 -
NAPS 1.85 1.00 1.79 1.77 1.77 1.80 1.72 4.99%
Adjusted Per Share Value based on latest NOSH - 171,152
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 6.95 7.96 7.07 6.54 5.35 5.36 6.10 9.11%
EPS 0.47 0.76 0.64 0.43 0.48 0.22 0.53 -7.71%
DPS 0.00 1.23 0.00 0.53 0.00 0.70 0.00 -
NAPS 0.325 0.1751 0.3137 0.31 0.3092 0.3158 0.3007 5.33%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 2.22 1.60 1.47 1.47 1.29 1.14 1.20 -
P/RPS 5.61 3.52 3.64 3.94 4.21 3.73 3.44 38.67%
P/EPS 83.77 36.94 40.38 60.49 47.43 88.92 39.74 64.62%
EY 1.19 2.71 2.48 1.65 2.11 1.12 2.52 -39.44%
DY 0.00 4.38 0.00 2.04 0.00 3.51 0.00 -
P/NAPS 1.20 1.60 0.82 0.83 0.73 0.63 0.70 43.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 29/12/06 28/09/06 29/06/06 31/03/06 27/12/05 -
Price 2.28 1.73 1.64 1.40 1.30 1.21 1.08 -
P/RPS 5.76 3.80 4.06 3.75 4.25 3.96 3.10 51.30%
P/EPS 86.04 39.94 45.05 57.61 47.79 94.38 35.76 79.84%
EY 1.16 2.50 2.22 1.74 2.09 1.06 2.80 -44.51%
DY 0.00 4.05 0.00 2.14 0.00 3.31 0.00 -
P/NAPS 1.23 1.73 0.92 0.79 0.73 0.67 0.63 56.40%

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