[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 52.17%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 569,256 426,025 246,989 221,736 243,014 194,846 137,426 26.70%
PBT 121,669 73,750 25,660 16,024 19,009 16,249 14,116 43.14%
Tax -28,194 -17,952 -5,972 -4,616 -4,426 -2,878 -4,190 37.36%
NP 93,474 55,798 19,688 11,408 14,582 13,370 9,925 45.27%
-
NP to SH 75,546 47,074 20,048 12,244 14,582 13,370 9,925 40.21%
-
Tax Rate 23.17% 24.34% 23.27% 28.81% 23.28% 17.71% 29.68% -
Total Cost 475,781 370,226 227,301 210,328 228,432 181,476 127,501 24.51%
-
Net Worth 377,933 332,765 306,193 261,502 220,874 170,871 173,882 13.79%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 131,976 31,691 6,842 6,081 4,268 4,271 2,844 89.45%
Div Payout % 174.70% 67.32% 34.13% 49.67% 29.27% 31.95% 28.66% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 377,933 332,765 306,193 261,502 220,874 170,871 173,882 13.79%
NOSH 299,947 182,837 171,058 152,036 106,702 106,794 106,676 18.78%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 16.42% 13.10% 7.97% 5.14% 6.00% 6.86% 7.22% -
ROE 19.99% 14.15% 6.55% 4.68% 6.60% 7.83% 5.71% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 189.79 233.01 144.39 145.84 227.75 182.45 128.83 6.66%
EPS 25.19 25.75 11.72 8.05 13.67 12.52 9.29 18.06%
DPS 44.00 17.33 4.00 4.00 4.00 4.00 2.67 59.45%
NAPS 1.26 1.82 1.79 1.72 2.07 1.60 1.63 -4.19%
Adjusted Per Share Value based on latest NOSH - 170,860
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 58.25 43.59 25.27 22.69 24.87 19.94 14.06 26.70%
EPS 7.73 4.82 2.05 1.25 1.49 1.37 1.02 40.10%
DPS 13.50 3.24 0.70 0.62 0.44 0.44 0.29 89.55%
NAPS 0.3867 0.3405 0.3133 0.2676 0.226 0.1748 0.1779 13.80%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.51 2.74 1.47 1.20 1.35 1.47 1.26 -
P/RPS 0.80 1.18 1.02 0.82 0.59 0.81 0.98 -3.32%
P/EPS 6.00 10.64 12.54 14.90 9.88 11.74 13.54 -12.67%
EY 16.68 9.40 7.97 6.71 10.12 8.52 7.38 14.54%
DY 29.14 6.33 2.72 3.33 2.96 2.72 2.12 54.71%
P/NAPS 1.20 1.51 0.82 0.70 0.65 0.92 0.77 7.66%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 -
Price 1.50 3.16 1.64 1.08 1.35 1.40 1.33 -
P/RPS 0.79 1.36 1.14 0.74 0.59 0.77 1.03 -4.32%
P/EPS 5.96 12.27 13.99 13.41 9.88 11.18 14.29 -13.55%
EY 16.79 8.15 7.15 7.46 10.12 8.94 7.00 15.68%
DY 29.33 5.49 2.44 3.70 2.96 2.86 2.01 56.25%
P/NAPS 1.19 1.74 0.92 0.63 0.65 0.88 0.82 6.39%

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