[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 113.01%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 116,134 106,682 123,242 94,334 63,710 43,809 62,284 10.93%
PBT 10,437 4,656 8,543 6,245 5,943 3,767 7,110 6.60%
Tax -2,265 -1,313 -1,911 -1,039 -1,617 -942 -5,672 -14.18%
NP 8,172 3,343 6,632 5,206 4,326 2,825 1,438 33.56%
-
NP to SH 8,802 4,023 6,632 5,206 4,326 2,825 1,438 35.23%
-
Tax Rate 21.70% 28.20% 22.37% 16.64% 27.21% 25.01% 79.77% -
Total Cost 107,962 103,339 116,610 89,128 59,384 40,984 60,846 10.02%
-
Net Worth 302,515 134,100 218,930 168,554 170,903 169,499 75,453 26.02%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 5,127 4,023 3,203 - - - - -
Div Payout % 58.25% 100.00% 48.31% - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 302,515 134,100 218,930 168,554 170,903 169,499 75,453 26.02%
NOSH 170,912 134,100 106,795 106,680 106,814 106,603 54,676 20.90%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 7.04% 3.13% 5.38% 5.52% 6.79% 6.45% 2.31% -
ROE 2.91% 3.00% 3.03% 3.09% 2.53% 1.67% 1.91% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 67.95 79.55 115.40 88.43 59.65 41.10 113.91 -8.24%
EPS 5.15 2.82 6.21 4.88 4.05 2.65 2.63 11.84%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.00 2.05 1.58 1.60 1.59 1.38 4.23%
Adjusted Per Share Value based on latest NOSH - 106,640
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 11.88 10.91 12.61 9.65 6.52 4.48 6.37 10.94%
EPS 0.90 0.41 0.68 0.53 0.44 0.29 0.15 34.78%
DPS 0.52 0.41 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.1372 0.224 0.1724 0.1748 0.1734 0.0772 26.02%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 1.47 1.08 1.50 1.34 1.45 0.00 0.00 -
P/RPS 2.16 1.36 1.30 1.52 2.43 0.00 0.00 -
P/EPS 28.54 36.00 24.15 27.46 35.80 0.00 0.00 -
EY 3.50 2.78 4.14 3.64 2.79 0.00 0.00 -
DY 2.04 2.78 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 0.73 0.85 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 22/11/00 -
Price 1.40 1.16 1.36 1.27 1.28 0.00 0.00 -
P/RPS 2.06 1.46 1.18 1.44 2.15 0.00 0.00 -
P/EPS 27.18 38.67 21.90 26.02 31.60 0.00 0.00 -
EY 3.68 2.59 4.57 3.84 3.16 0.00 0.00 -
DY 2.14 2.59 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.16 0.66 0.80 0.80 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