[KMLOONG] YoY Annual (Unaudited) Result on 31-Jan-2006 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
YoY- -14.11%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 507,085 469,876 263,063 218,679 230,706 196,131 147,318 22.85%
PBT 104,384 96,036 30,443 14,251 16,402 16,283 14,164 39.45%
Tax -22,821 -24,573 -7,769 -4,313 -3,151 -2,677 -4,267 32.20%
NP 81,563 71,463 22,674 9,938 13,251 13,606 9,897 42.07%
-
NP to SH 65,375 58,518 22,449 11,381 13,251 13,606 9,897 36.93%
-
Tax Rate 21.86% 25.59% 25.52% 30.26% 19.21% 16.44% 30.13% -
Total Cost 425,522 398,413 240,389 208,741 217,455 182,525 137,421 20.70%
-
Net Worth 387,671 347,934 313,099 274,358 231,618 214,600 161,272 15.72%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 108,187 34,037 17,109 10,974 7,471 7,473 6,408 60.09%
Div Payout % 165.49% 58.17% 76.21% 96.43% 56.38% 54.93% 64.75% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 387,671 347,934 313,099 274,358 231,618 214,600 161,272 15.72%
NOSH 300,520 189,094 171,092 156,776 106,736 106,766 106,803 18.79%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 16.08% 15.21% 8.62% 4.54% 5.74% 6.94% 6.72% -
ROE 16.86% 16.82% 7.17% 4.15% 5.72% 6.34% 6.14% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 168.74 248.49 153.75 139.48 216.15 183.70 137.93 3.41%
EPS 21.75 22.38 13.13 7.26 12.41 12.75 9.27 15.25%
DPS 36.00 18.00 10.00 7.00 7.00 7.00 6.00 34.76%
NAPS 1.29 1.84 1.83 1.75 2.17 2.01 1.51 -2.58%
Adjusted Per Share Value based on latest NOSH - 171,450
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 51.89 48.08 26.92 22.38 23.61 20.07 15.07 22.86%
EPS 6.69 5.99 2.30 1.16 1.36 1.39 1.01 37.00%
DPS 11.07 3.48 1.75 1.12 0.76 0.76 0.66 59.92%
NAPS 0.3967 0.356 0.3204 0.2807 0.237 0.2196 0.165 15.72%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.60 1.56 1.60 1.14 1.37 1.40 1.31 -
P/RPS 0.95 0.63 1.04 0.82 0.63 0.76 0.95 0.00%
P/EPS 7.35 5.04 12.19 15.70 11.04 10.99 14.14 -10.32%
EY 13.60 19.84 8.20 6.37 9.06 9.10 7.07 11.50%
DY 22.50 11.54 6.25 6.14 5.11 5.00 4.58 30.35%
P/NAPS 1.24 0.85 0.87 0.65 0.63 0.70 0.87 6.07%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 28/03/08 30/03/07 31/03/06 24/03/05 12/04/04 31/03/03 -
Price 1.73 1.73 1.73 1.21 1.07 1.62 1.18 -
P/RPS 1.03 0.70 1.13 0.87 0.50 0.88 0.86 3.04%
P/EPS 7.95 5.59 13.19 16.67 8.62 12.71 12.73 -7.53%
EY 12.57 17.89 7.58 6.00 11.60 7.87 7.85 8.15%
DY 20.81 10.40 5.78 5.79 6.54 4.32 5.08 26.46%
P/NAPS 1.34 0.94 0.95 0.69 0.49 0.81 0.78 9.42%

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