[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 15.74%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 636,786 358,276 232,268 213,364 246,484 188,668 127,420 30.72%
PBT 155,704 48,518 20,874 9,312 17,086 12,490 11,886 53.47%
Tax -37,876 -11,560 -4,530 -2,626 -3,822 -2,078 -3,234 50.64%
NP 117,828 36,958 16,344 6,686 13,264 10,412 8,652 54.47%
-
NP to SH 97,474 32,664 17,604 8,046 13,264 10,412 8,652 49.67%
-
Tax Rate 24.33% 23.83% 21.70% 28.20% 22.37% 16.64% 27.21% -
Total Cost 518,958 321,318 215,924 206,678 233,220 178,256 118,768 27.83%
-
Net Worth 391,427 323,525 302,515 134,100 218,930 168,554 170,903 14.79%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 140,403 10,380 10,254 8,046 6,407 - - -
Div Payout % 144.04% 31.78% 58.25% 100.00% 48.31% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 391,427 323,525 302,515 134,100 218,930 168,554 170,903 14.79%
NOSH 212,732 173,008 170,912 134,100 106,795 106,680 106,814 12.15%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 18.50% 10.32% 7.04% 3.13% 5.38% 5.52% 6.79% -
ROE 24.90% 10.10% 5.82% 6.00% 6.06% 6.18% 5.06% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 299.34 207.09 135.90 159.11 230.80 176.85 119.29 16.55%
EPS 45.82 18.88 10.30 5.64 12.42 9.76 8.10 33.44%
DPS 66.00 6.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 1.84 1.87 1.77 1.00 2.05 1.58 1.60 2.35%
Adjusted Per Share Value based on latest NOSH - 228,600
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 65.14 36.65 23.76 21.83 25.21 19.30 13.03 30.73%
EPS 9.97 3.34 1.80 0.82 1.36 1.07 0.89 49.52%
DPS 14.36 1.06 1.05 0.82 0.66 0.00 0.00 -
NAPS 0.4004 0.3309 0.3095 0.1372 0.224 0.1724 0.1748 14.79%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 3.18 2.71 1.47 1.08 1.50 1.34 1.45 -
P/RPS 1.06 1.31 1.08 0.68 0.65 0.76 1.22 -2.31%
P/EPS 6.94 14.35 14.27 18.00 12.08 13.73 17.90 -14.59%
EY 14.41 6.97 7.01 5.56 8.28 7.28 5.59 17.07%
DY 20.75 2.21 4.08 5.56 4.00 0.00 0.00 -
P/NAPS 1.73 1.45 0.83 1.08 0.73 0.85 0.91 11.29%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 1.75 2.41 1.40 1.16 1.36 1.27 1.28 -
P/RPS 0.58 1.16 1.03 0.73 0.59 0.72 1.07 -9.69%
P/EPS 3.82 12.76 13.59 19.33 10.95 13.01 15.80 -21.05%
EY 26.18 7.83 7.36 5.17 9.13 7.69 6.33 26.66%
DY 37.71 2.49 4.29 5.17 4.41 0.00 0.00 -
P/NAPS 0.95 1.29 0.79 1.16 0.66 0.80 0.80 2.90%

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