[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 29.74%
YoY- 80.56%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 271,856 209,012 194,560 252,628 155,544 103,268 84,264 21.54%
PBT 22,952 22,612 7,144 25,992 11,304 10,896 8,276 18.52%
Tax -4,892 -4,192 -1,924 -8,340 -1,528 -2,684 -1,896 17.10%
NP 18,060 18,420 5,220 17,652 9,776 8,212 6,380 18.92%
-
NP to SH 18,200 18,572 6,952 17,652 9,776 8,212 6,380 19.08%
-
Tax Rate 21.31% 18.54% 26.93% 32.09% 13.52% 24.63% 22.91% -
Total Cost 253,796 190,592 189,340 234,976 145,768 95,056 77,884 21.74%
-
Net Worth 317,641 302,136 195,270 220,115 171,827 171,083 169,134 11.07%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 317,641 302,136 195,270 220,115 171,827 171,083 169,134 11.07%
NOSH 171,698 170,698 113,529 106,852 106,724 106,927 107,046 8.18%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 6.64% 8.81% 2.68% 6.99% 6.29% 7.95% 7.57% -
ROE 5.73% 6.15% 3.56% 8.02% 5.69% 4.80% 3.77% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 158.33 122.45 171.37 236.43 145.74 96.58 78.72 12.34%
EPS 10.60 10.88 6.12 16.52 9.16 7.68 5.96 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.77 1.72 2.06 1.61 1.60 1.58 2.66%
Adjusted Per Share Value based on latest NOSH - 106,852
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 27.82 21.39 19.91 25.85 15.92 10.57 8.62 21.55%
EPS 1.86 1.90 0.71 1.81 1.00 0.84 0.65 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.3092 0.1998 0.2252 0.1758 0.1751 0.1731 11.06%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 2.22 1.29 1.05 1.60 1.24 1.57 0.00 -
P/RPS 1.40 1.05 0.61 0.68 0.85 1.63 0.00 -
P/EPS 20.94 11.86 17.15 9.69 13.54 20.44 0.00 -
EY 4.77 8.43 5.83 10.33 7.39 4.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.73 0.61 0.78 0.77 0.98 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.28 1.30 1.03 1.41 1.29 1.42 0.00 -
P/RPS 1.44 1.06 0.60 0.60 0.89 1.47 0.00 -
P/EPS 21.51 11.95 16.82 8.54 14.08 18.49 0.00 -
EY 4.65 8.37 5.95 11.72 7.10 5.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.73 0.60 0.68 0.80 0.89 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