[KMLOONG] YoY Annualized Quarter 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- -24.86%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 358,276 232,268 213,364 246,484 188,668 127,420 87,618 26.44%
PBT 48,518 20,874 9,312 17,086 12,490 11,886 7,534 36.38%
Tax -11,560 -4,530 -2,626 -3,822 -2,078 -3,234 -1,884 35.28%
NP 36,958 16,344 6,686 13,264 10,412 8,652 5,650 36.73%
-
NP to SH 32,664 17,604 8,046 13,264 10,412 8,652 5,650 33.95%
-
Tax Rate 23.83% 21.70% 28.20% 22.37% 16.64% 27.21% 25.01% -
Total Cost 321,318 215,924 206,678 233,220 178,256 118,768 81,968 25.55%
-
Net Worth 323,525 302,515 134,100 218,930 168,554 170,903 169,499 11.37%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 10,380 10,254 8,046 6,407 - - - -
Div Payout % 31.78% 58.25% 100.00% 48.31% - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 323,525 302,515 134,100 218,930 168,554 170,903 169,499 11.37%
NOSH 173,008 170,912 134,100 106,795 106,680 106,814 106,603 8.40%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 10.32% 7.04% 3.13% 5.38% 5.52% 6.79% 6.45% -
ROE 10.10% 5.82% 6.00% 6.06% 6.18% 5.06% 3.33% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 207.09 135.90 159.11 230.80 176.85 119.29 82.19 16.64%
EPS 18.88 10.30 5.64 12.42 9.76 8.10 5.30 23.56%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.00 2.05 1.58 1.60 1.59 2.73%
Adjusted Per Share Value based on latest NOSH - 106,682
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 36.68 23.78 21.84 25.23 19.31 13.04 8.97 26.44%
EPS 3.34 1.80 0.82 1.36 1.07 0.89 0.58 33.86%
DPS 1.06 1.05 0.82 0.66 0.00 0.00 0.00 -
NAPS 0.3312 0.3097 0.1373 0.2241 0.1726 0.175 0.1735 11.37%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 2.71 1.47 1.08 1.50 1.34 1.45 0.00 -
P/RPS 1.31 1.08 0.68 0.65 0.76 1.22 0.00 -
P/EPS 14.35 14.27 18.00 12.08 13.73 17.90 0.00 -
EY 6.97 7.01 5.56 8.28 7.28 5.59 0.00 -
DY 2.21 4.08 5.56 4.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.83 1.08 0.73 0.85 0.91 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 -
Price 2.41 1.40 1.16 1.36 1.27 1.28 0.00 -
P/RPS 1.16 1.03 0.73 0.59 0.72 1.07 0.00 -
P/EPS 12.76 13.59 19.33 10.95 13.01 15.80 0.00 -
EY 7.83 7.36 5.17 9.13 7.69 6.33 0.00 -
DY 2.49 4.29 5.17 4.41 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 1.16 0.66 0.80 0.80 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