[KMLOONG] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 13.46%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 160,386 147,317 129,593 118,413 103,264 98,513 93,246 43.69%
PBT 14,265 14,163 13,180 11,523 10,003 9,348 10,687 21.29%
Tax -4,038 -4,204 -4,117 -3,185 -2,654 -2,580 -2,153 52.25%
NP 10,227 9,959 9,063 8,338 7,349 6,768 8,534 12.86%
-
NP to SH 10,227 9,959 9,063 8,338 7,349 6,768 8,534 12.86%
-
Tax Rate 28.31% 29.68% 31.24% 27.64% 26.53% 27.60% 20.15% -
Total Cost 150,159 137,358 120,530 110,075 95,915 91,745 84,712 46.61%
-
Net Worth 171,827 106,735 174,177 170,741 106,927 106,848 168,364 1.37%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 6,406 6,406 5,342 5,336 5,336 5,336 3,950 38.15%
Div Payout % 62.64% 64.33% 58.95% 64.00% 72.62% 78.85% 46.29% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 171,827 106,735 174,177 170,741 106,927 106,848 168,364 1.37%
NOSH 106,724 106,735 106,857 106,713 106,927 106,848 106,559 0.10%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 6.38% 6.76% 6.99% 7.04% 7.12% 6.87% 9.15% -
ROE 5.95% 9.33% 5.20% 4.88% 6.87% 6.33% 5.07% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 150.28 138.02 121.28 110.96 96.57 92.20 87.51 43.54%
EPS 9.58 9.33 8.48 7.81 6.87 6.33 8.01 12.71%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 3.71 37.90%
NAPS 1.61 1.00 1.63 1.60 1.00 1.00 1.58 1.26%
Adjusted Per Share Value based on latest NOSH - 106,713
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 16.41 15.07 13.26 12.11 10.56 10.08 9.54 43.70%
EPS 1.05 1.02 0.93 0.85 0.75 0.69 0.87 13.39%
DPS 0.66 0.66 0.55 0.55 0.55 0.55 0.40 39.76%
NAPS 0.1758 0.1092 0.1782 0.1747 0.1094 0.1093 0.1722 1.39%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 1.24 1.31 1.26 1.45 1.57 0.00 0.00 -
P/RPS 0.83 0.95 1.04 1.31 1.63 0.00 0.00 -
P/EPS 12.94 14.04 14.86 18.56 22.84 0.00 0.00 -
EY 7.73 7.12 6.73 5.39 4.38 0.00 0.00 -
DY 4.84 4.58 3.97 3.45 3.18 0.00 0.00 -
P/NAPS 0.77 1.31 0.77 0.91 1.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 29/12/01 -
Price 1.29 1.18 1.33 1.28 1.42 1.46 0.00 -
P/RPS 0.86 0.85 1.10 1.15 1.47 1.58 0.00 -
P/EPS 13.46 12.65 15.68 16.38 20.66 23.05 0.00 -
EY 7.43 7.91 6.38 6.10 4.84 4.34 0.00 -
DY 4.65 5.08 3.76 3.91 3.52 3.42 0.00 -
P/NAPS 0.80 1.18 0.82 0.80 1.42 1.46 0.00 -

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
Post a Comment