[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 63.18%
YoY- 167.15%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 395,904 545,144 271,856 209,012 194,560 252,628 155,544 16.83%
PBT 62,392 132,792 22,952 22,612 7,144 25,992 11,304 32.90%
Tax -15,500 -30,504 -4,892 -4,192 -1,924 -8,340 -1,528 47.07%
NP 46,892 102,288 18,060 18,420 5,220 17,652 9,776 29.83%
-
NP to SH 35,408 84,008 18,200 18,572 6,952 17,652 9,776 23.90%
-
Tax Rate 24.84% 22.97% 21.31% 18.54% 26.93% 32.09% 13.52% -
Total Cost 349,012 442,856 253,796 190,592 189,340 234,976 145,768 15.64%
-
Net Worth 398,793 406,558 317,641 302,136 195,270 220,115 171,827 15.05%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 398,793 406,558 317,641 302,136 195,270 220,115 171,827 15.05%
NOSH 302,116 210,651 171,698 170,698 113,529 106,852 106,724 18.91%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 11.84% 18.76% 6.64% 8.81% 2.68% 6.99% 6.29% -
ROE 8.88% 20.66% 5.73% 6.15% 3.56% 8.02% 5.69% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 131.04 258.79 158.33 122.45 171.37 236.43 145.74 -1.75%
EPS 11.72 39.88 10.60 10.88 6.12 16.52 9.16 4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.93 1.85 1.77 1.72 2.06 1.61 -3.25%
Adjusted Per Share Value based on latest NOSH - 170,698
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 40.50 55.76 27.81 21.38 19.90 25.84 15.91 16.83%
EPS 3.62 8.59 1.86 1.90 0.71 1.81 1.00 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4079 0.4159 0.3249 0.3091 0.1997 0.2252 0.1758 15.04%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 1.94 1.78 2.22 1.29 1.05 1.60 1.24 -
P/RPS 1.48 0.69 1.40 1.05 0.61 0.68 0.85 9.67%
P/EPS 16.55 4.46 20.94 11.86 17.15 9.69 13.54 3.39%
EY 6.04 22.40 4.77 8.43 5.83 10.33 7.39 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.92 1.20 0.73 0.61 0.78 0.77 11.36%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 -
Price 1.98 1.85 2.28 1.30 1.03 1.41 1.29 -
P/RPS 1.51 0.71 1.44 1.06 0.60 0.60 0.89 9.20%
P/EPS 16.89 4.64 21.51 11.95 16.82 8.54 14.08 3.07%
EY 5.92 21.56 4.65 8.37 5.95 11.72 7.10 -2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.96 1.23 0.73 0.60 0.68 0.80 11.03%

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