[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 9.94%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 426,025 246,989 221,736 243,014 194,846 137,426 95,985 28.18%
PBT 73,750 25,660 16,024 19,009 16,249 14,116 9,006 41.95%
Tax -17,952 -5,972 -4,616 -4,426 -2,878 -4,190 -2,141 42.51%
NP 55,798 19,688 11,408 14,582 13,370 9,925 6,865 41.77%
-
NP to SH 47,074 20,048 12,244 14,582 13,370 9,925 6,865 37.81%
-
Tax Rate 24.34% 23.27% 28.81% 23.28% 17.71% 29.68% 23.77% -
Total Cost 370,226 227,301 210,328 228,432 181,476 127,501 89,120 26.77%
-
Net Worth 332,765 306,193 261,502 220,874 170,871 173,882 168,784 11.97%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 31,691 6,842 6,081 4,268 4,271 2,844 2,848 49.38%
Div Payout % 67.32% 34.13% 49.67% 29.27% 31.95% 28.66% 41.49% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 332,765 306,193 261,502 220,874 170,871 173,882 168,784 11.97%
NOSH 182,837 171,058 152,036 106,702 106,794 106,676 106,825 9.36%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 13.10% 7.97% 5.14% 6.00% 6.86% 7.22% 7.15% -
ROE 14.15% 6.55% 4.68% 6.60% 7.83% 5.71% 4.07% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 233.01 144.39 145.84 227.75 182.45 128.83 89.85 17.20%
EPS 25.75 11.72 8.05 13.67 12.52 9.29 6.43 26.00%
DPS 17.33 4.00 4.00 4.00 4.00 2.67 2.67 36.55%
NAPS 1.82 1.79 1.72 2.07 1.60 1.63 1.58 2.38%
Adjusted Per Share Value based on latest NOSH - 106,823
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 43.58 25.27 22.68 24.86 19.93 14.06 9.82 28.17%
EPS 4.82 2.05 1.25 1.49 1.37 1.02 0.70 37.90%
DPS 3.24 0.70 0.62 0.44 0.44 0.29 0.29 49.48%
NAPS 0.3404 0.3132 0.2675 0.2259 0.1748 0.1779 0.1727 11.96%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 2.74 1.47 1.20 1.35 1.47 1.26 0.00 -
P/RPS 1.18 1.02 0.82 0.59 0.81 0.98 0.00 -
P/EPS 10.64 12.54 14.90 9.88 11.74 13.54 0.00 -
EY 9.40 7.97 6.71 10.12 8.52 7.38 0.00 -
DY 6.33 2.72 3.33 2.96 2.72 2.12 0.00 -
P/NAPS 1.51 0.82 0.70 0.65 0.92 0.77 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 29/12/01 -
Price 3.16 1.64 1.08 1.35 1.40 1.33 0.00 -
P/RPS 1.36 1.14 0.74 0.59 0.77 1.03 0.00 -
P/EPS 12.27 13.99 13.41 9.88 11.18 14.29 0.00 -
EY 8.15 7.15 7.46 10.12 8.94 7.00 0.00 -
DY 5.49 2.44 3.70 2.96 2.86 2.01 0.00 -
P/NAPS 1.74 0.92 0.63 0.65 0.88 0.82 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