[KMLOONG] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -3.49%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 216,188 230,705 232,257 225,039 220,402 196,131 190,383 8.85%
PBT 11,690 16,402 18,353 18,581 19,955 16,283 15,763 -18.08%
Tax -1,548 -3,152 -3,838 -3,549 -4,380 -2,677 -3,220 -38.65%
NP 10,142 13,250 14,515 15,032 15,575 13,606 12,543 -13.21%
-
NP to SH 10,575 13,250 14,515 15,032 15,575 13,606 12,543 -10.76%
-
Tax Rate 13.24% 19.22% 20.91% 19.10% 21.95% 16.44% 20.43% -
Total Cost 206,046 217,455 217,742 210,007 204,827 182,525 177,840 10.32%
-
Net Worth 195,270 223,325 221,125 213,365 220,115 213,400 170,690 9.39%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 7,474 7,474 7,468 10,668 7,468 7,468 7,469 0.04%
Div Payout % 70.68% 56.41% 51.45% 70.97% 47.95% 54.89% 59.55% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 195,270 223,325 221,125 213,365 220,115 213,400 170,690 9.39%
NOSH 113,529 106,854 106,823 106,682 106,852 106,700 106,681 4.23%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.69% 5.74% 6.25% 6.68% 7.07% 6.94% 6.59% -
ROE 5.42% 5.93% 6.56% 7.05% 7.08% 6.38% 7.35% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 190.42 215.91 217.42 210.94 206.27 183.81 178.46 4.42%
EPS 9.31 12.40 13.59 14.09 14.58 12.75 11.76 -14.43%
DPS 6.58 7.00 7.00 10.00 7.00 7.00 7.00 -4.04%
NAPS 1.72 2.09 2.07 2.00 2.06 2.00 1.60 4.94%
Adjusted Per Share Value based on latest NOSH - 106,682
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 22.12 23.61 23.77 23.03 22.55 20.07 19.48 8.85%
EPS 1.08 1.36 1.49 1.54 1.59 1.39 1.28 -10.71%
DPS 0.76 0.76 0.76 1.09 0.76 0.76 0.76 0.00%
NAPS 0.1998 0.2285 0.2263 0.2183 0.2252 0.2184 0.1747 9.37%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.05 1.37 1.35 1.50 1.60 1.40 1.47 -
P/RPS 0.55 0.63 0.62 0.71 0.78 0.76 0.82 -23.39%
P/EPS 11.27 11.05 9.94 10.65 10.98 10.98 12.50 -6.67%
EY 8.87 9.05 10.07 9.39 9.11 9.11 8.00 7.13%
DY 6.27 5.11 5.19 6.67 4.38 5.00 4.76 20.18%
P/NAPS 0.61 0.66 0.65 0.75 0.78 0.70 0.92 -23.98%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 24/03/05 31/12/04 28/09/04 29/06/04 12/04/04 31/12/03 -
Price 1.03 1.07 1.35 1.36 1.41 1.62 1.40 -
P/RPS 0.54 0.50 0.62 0.64 0.68 0.88 0.78 -21.75%
P/EPS 11.06 8.63 9.94 9.65 9.67 12.70 11.91 -4.82%
EY 9.04 11.59 10.07 10.36 10.34 7.87 8.40 5.02%
DY 6.39 6.54 5.19 7.35 4.96 4.32 5.00 17.78%
P/NAPS 0.60 0.51 0.65 0.68 0.68 0.81 0.88 -22.55%

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