[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 28.42%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 246,989 221,736 243,014 194,846 137,426 95,985 127,178 11.69%
PBT 25,660 16,024 19,009 16,249 14,116 9,006 17,282 6.80%
Tax -5,972 -4,616 -4,426 -2,878 -4,190 -2,141 -9,426 -7.32%
NP 19,688 11,408 14,582 13,370 9,925 6,865 7,856 16.53%
-
NP to SH 20,048 12,244 14,582 13,370 9,925 6,865 7,856 16.89%
-
Tax Rate 23.27% 28.81% 23.28% 17.71% 29.68% 23.77% 54.54% -
Total Cost 227,301 210,328 228,432 181,476 127,501 89,120 119,322 11.33%
-
Net Worth 306,193 261,502 220,874 170,871 173,882 168,784 80,494 24.92%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 6,842 6,081 4,268 4,271 2,844 2,848 - -
Div Payout % 34.13% 49.67% 29.27% 31.95% 28.66% 41.49% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 306,193 261,502 220,874 170,871 173,882 168,784 80,494 24.92%
NOSH 171,058 152,036 106,702 106,794 106,676 106,825 54,758 20.89%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 7.97% 5.14% 6.00% 6.86% 7.22% 7.15% 6.18% -
ROE 6.55% 4.68% 6.60% 7.83% 5.71% 4.07% 9.76% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 144.39 145.84 227.75 182.45 128.83 89.85 232.25 -7.61%
EPS 11.72 8.05 13.67 12.52 9.29 6.43 14.35 -3.31%
DPS 4.00 4.00 4.00 4.00 2.67 2.67 0.00 -
NAPS 1.79 1.72 2.07 1.60 1.63 1.58 1.47 3.33%
Adjusted Per Share Value based on latest NOSH - 106,681
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 25.27 22.68 24.86 19.93 14.06 9.82 13.01 11.69%
EPS 2.05 1.25 1.49 1.37 1.02 0.70 0.80 16.97%
DPS 0.70 0.62 0.44 0.44 0.29 0.29 0.00 -
NAPS 0.3132 0.2675 0.2259 0.1748 0.1779 0.1727 0.0823 24.93%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 1.47 1.20 1.35 1.47 1.26 0.00 0.00 -
P/RPS 1.02 0.82 0.59 0.81 0.98 0.00 0.00 -
P/EPS 12.54 14.90 9.88 11.74 13.54 0.00 0.00 -
EY 7.97 6.71 10.12 8.52 7.38 0.00 0.00 -
DY 2.72 3.33 2.96 2.72 2.12 0.00 0.00 -
P/NAPS 0.82 0.70 0.65 0.92 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 29/12/01 22/12/00 -
Price 1.64 1.08 1.35 1.40 1.33 0.00 0.00 -
P/RPS 1.14 0.74 0.59 0.77 1.03 0.00 0.00 -
P/EPS 13.99 13.41 9.88 11.18 14.29 0.00 0.00 -
EY 7.15 7.46 10.12 8.94 7.00 0.00 0.00 -
DY 2.44 3.70 2.96 2.86 2.01 0.00 0.00 -
P/NAPS 0.92 0.63 0.65 0.88 0.82 0.00 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