[KMLOONG] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 34.1%
YoY- 31.21%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 55,448 38,886 44,248 39,360 37,892 25,817 26,524 63.71%
PBT 3,419 2,826 3,576 4,644 3,219 2,724 2,737 16.03%
Tax -657 -382 -1,061 -1,596 -946 -671 -974 -23.14%
NP 2,762 2,444 2,515 3,048 2,273 2,053 1,763 35.00%
-
NP to SH 2,762 2,444 2,515 3,048 2,273 2,053 1,763 35.00%
-
Tax Rate 19.22% 13.52% 29.67% 34.37% 29.39% 24.63% 35.59% -
Total Cost 52,686 36,442 41,733 36,312 35,619 23,764 24,761 65.66%
-
Net Worth 168,492 171,827 106,735 174,177 170,741 171,083 168,820 -0.12%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 4,269 2,137 - - 3,205 -
Div Payout % - - 169.76% 70.12% - - 181.82% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 168,492 171,827 106,735 174,177 170,741 171,083 168,820 -0.12%
NOSH 106,640 106,724 106,735 106,857 106,713 106,927 106,848 -0.13%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.98% 6.29% 5.68% 7.74% 6.00% 7.95% 6.65% -
ROE 1.64% 1.42% 2.36% 1.75% 1.33% 1.20% 1.04% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 52.00 36.44 41.46 36.83 35.51 24.14 24.82 63.95%
EPS 2.59 2.29 2.36 2.86 2.13 1.92 1.65 35.17%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 3.00 -
NAPS 1.58 1.61 1.00 1.63 1.60 1.60 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 106,857
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 5.67 3.98 4.53 4.03 3.88 2.64 2.71 63.80%
EPS 0.28 0.25 0.26 0.31 0.23 0.21 0.18 34.36%
DPS 0.00 0.00 0.44 0.22 0.00 0.00 0.33 -
NAPS 0.1724 0.1758 0.1092 0.1782 0.1747 0.175 0.1727 -0.11%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.34 1.24 1.31 1.26 1.45 1.57 0.00 -
P/RPS 2.58 3.40 3.16 3.42 4.08 6.50 0.00 -
P/EPS 51.74 54.15 55.60 44.17 68.08 81.77 0.00 -
EY 1.93 1.85 1.80 2.26 1.47 1.22 0.00 -
DY 0.00 0.00 3.05 1.59 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 1.31 0.77 0.91 0.98 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 -
Price 1.27 1.29 1.18 1.33 1.28 1.42 1.46 -
P/RPS 2.44 3.54 2.85 3.61 3.60 5.88 5.88 -44.45%
P/EPS 49.03 56.33 50.08 46.63 60.09 73.96 88.48 -32.60%
EY 2.04 1.78 2.00 2.14 1.66 1.35 1.13 48.42%
DY 0.00 0.00 3.39 1.50 0.00 0.00 2.05 -
P/NAPS 0.80 0.80 1.18 0.82 0.80 0.89 0.92 -8.91%

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