[KMLOONG] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 74.58%
YoY- 58.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 60,085 63,157 49,996 51,801 55,448 38,886 44,248 22.64%
PBT 2,045 6,498 4,096 5,942 3,419 2,826 3,576 -31.12%
Tax 174 -2,085 -518 -1,120 -657 -382 -1,061 -
NP 2,219 4,413 3,578 4,822 2,762 2,444 2,515 -8.01%
-
NP to SH 2,219 4,413 3,578 4,822 2,762 2,444 2,515 -8.01%
-
Tax Rate -8.51% 32.09% 12.65% 18.85% 19.22% 13.52% 29.67% -
Total Cost 57,866 58,744 46,418 46,979 52,686 36,442 41,733 24.37%
-
Net Worth 218,699 220,115 213,400 170,690 168,492 171,827 106,735 61.39%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 3,200 - 4,268 3,200 - - 4,269 -17.49%
Div Payout % 144.23% - 119.28% 66.37% - - 169.76% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 218,699 220,115 213,400 170,690 168,492 171,827 106,735 61.39%
NOSH 106,682 106,852 106,700 106,681 106,640 106,724 106,735 -0.03%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 3.69% 6.99% 7.16% 9.31% 4.98% 6.29% 5.68% -
ROE 1.01% 2.00% 1.68% 2.83% 1.64% 1.42% 2.36% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 56.32 59.11 46.86 48.56 52.00 36.44 41.46 22.67%
EPS 2.08 4.13 3.35 4.52 2.59 2.29 2.36 -8.08%
DPS 3.00 0.00 4.00 3.00 0.00 0.00 4.00 -17.46%
NAPS 2.05 2.06 2.00 1.60 1.58 1.61 1.00 61.44%
Adjusted Per Share Value based on latest NOSH - 106,681
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 6.15 6.46 5.12 5.30 5.67 3.98 4.53 22.63%
EPS 0.23 0.45 0.37 0.49 0.28 0.25 0.26 -7.85%
DPS 0.33 0.00 0.44 0.33 0.00 0.00 0.44 -17.46%
NAPS 0.2238 0.2252 0.2184 0.1747 0.1724 0.1758 0.1092 61.41%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 1.50 1.60 1.40 1.47 1.34 1.24 1.31 -
P/RPS 2.66 2.71 2.99 3.03 2.58 3.40 3.16 -10.85%
P/EPS 72.12 38.74 41.75 32.52 51.74 54.15 55.60 18.95%
EY 1.39 2.58 2.40 3.07 1.93 1.85 1.80 -15.84%
DY 2.00 0.00 2.86 2.04 0.00 0.00 3.05 -24.54%
P/NAPS 0.73 0.78 0.70 0.92 0.85 0.77 1.31 -32.30%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 29/06/04 12/04/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.36 1.41 1.62 1.40 1.27 1.29 1.18 -
P/RPS 2.41 2.39 3.46 2.88 2.44 3.54 2.85 -10.58%
P/EPS 65.38 34.14 48.31 30.97 49.03 56.33 50.08 19.46%
EY 1.53 2.93 2.07 3.23 2.04 1.78 2.00 -16.36%
DY 2.21 0.00 2.47 2.14 0.00 0.00 3.39 -24.83%
P/NAPS 0.66 0.68 0.81 0.88 0.80 0.80 1.18 -32.13%

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