[KMLOONG] YoY Annual (Unaudited) Result on 31-Jan-2003 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 218,679 230,706 196,131 147,318 98,513 116,641 12,029 62.08%
PBT 14,251 16,402 16,283 14,164 9,492 16,894 5,867 15.92%
Tax -4,313 -3,151 -2,677 -4,267 -2,580 -7,616 -1,500 19.22%
NP 9,938 13,251 13,606 9,897 6,912 9,278 4,367 14.67%
-
NP to SH 11,381 13,251 13,606 9,897 6,912 9,278 4,367 17.29%
-
Tax Rate 30.26% 19.21% 16.44% 30.13% 27.18% 45.08% 25.57% -
Total Cost 208,741 217,455 182,525 137,421 91,601 107,363 7,662 73.37%
-
Net Worth 274,358 231,618 214,600 161,272 168,793 95,800 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 10,974 7,471 7,473 6,408 5,341 3,031 - -
Div Payout % 96.43% 56.38% 54.93% 64.75% 77.28% 32.68% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 274,358 231,618 214,600 161,272 168,793 95,800 0 -
NOSH 156,776 106,736 106,766 106,803 106,831 60,633 9 408.38%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 4.54% 5.74% 6.94% 6.72% 7.02% 7.95% 36.30% -
ROE 4.15% 5.72% 6.34% 6.14% 4.09% 9.68% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 139.48 216.15 183.70 137.93 92.21 192.37 120,302.03 -67.55%
EPS 7.26 12.41 12.75 9.27 6.47 15.16 43,672.28 -76.52%
DPS 7.00 7.00 7.00 6.00 5.00 5.00 0.00 -
NAPS 1.75 2.17 2.01 1.51 1.58 1.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,735
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 22.38 23.61 20.07 15.07 10.08 11.94 1.23 62.10%
EPS 1.16 1.36 1.39 1.01 0.71 0.95 0.45 17.07%
DPS 1.12 0.76 0.76 0.66 0.55 0.31 0.00 -
NAPS 0.2807 0.237 0.2196 0.165 0.1727 0.098 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/06 31/01/05 30/01/04 31/01/03 - - - -
Price 1.14 1.37 1.40 1.31 0.00 0.00 0.00 -
P/RPS 0.82 0.63 0.76 0.95 0.00 0.00 0.00 -
P/EPS 15.70 11.04 10.99 14.14 0.00 0.00 0.00 -
EY 6.37 9.06 9.10 7.07 0.00 0.00 0.00 -
DY 6.14 5.11 5.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.70 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 24/03/05 12/04/04 31/03/03 28/03/02 30/03/01 - -
Price 1.21 1.07 1.62 1.18 1.46 0.00 0.00 -
P/RPS 0.87 0.50 0.88 0.86 1.58 0.00 0.00 -
P/EPS 16.67 8.62 12.71 12.73 22.57 0.00 0.00 -
EY 6.00 11.60 7.87 7.85 4.43 0.00 0.00 -
DY 5.79 6.54 4.32 5.08 3.42 0.00 0.00 -
P/NAPS 0.69 0.49 0.81 0.78 0.92 0.00 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