[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 50.28%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 179,138 116,134 106,682 123,242 94,334 63,710 43,809 26.44%
PBT 24,259 10,437 4,656 8,543 6,245 5,943 3,767 36.38%
Tax -5,780 -2,265 -1,313 -1,911 -1,039 -1,617 -942 35.28%
NP 18,479 8,172 3,343 6,632 5,206 4,326 2,825 36.73%
-
NP to SH 16,332 8,802 4,023 6,632 5,206 4,326 2,825 33.95%
-
Tax Rate 23.83% 21.70% 28.20% 22.37% 16.64% 27.21% 25.01% -
Total Cost 160,659 107,962 103,339 116,610 89,128 59,384 40,984 25.55%
-
Net Worth 323,525 302,515 134,100 218,930 168,554 170,903 169,499 11.37%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 5,190 5,127 4,023 3,203 - - - -
Div Payout % 31.78% 58.25% 100.00% 48.31% - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 323,525 302,515 134,100 218,930 168,554 170,903 169,499 11.37%
NOSH 173,008 170,912 134,100 106,795 106,680 106,814 106,603 8.40%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 10.32% 7.04% 3.13% 5.38% 5.52% 6.79% 6.45% -
ROE 5.05% 2.91% 3.00% 3.03% 3.09% 2.53% 1.67% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 103.54 67.95 79.55 115.40 88.43 59.65 41.10 16.63%
EPS 9.44 5.15 2.82 6.21 4.88 4.05 2.65 23.56%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.00 2.05 1.58 1.60 1.59 2.73%
Adjusted Per Share Value based on latest NOSH - 106,682
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 18.32 11.88 10.91 12.61 9.65 6.52 4.48 26.44%
EPS 1.67 0.90 0.41 0.68 0.53 0.44 0.29 33.86%
DPS 0.53 0.52 0.41 0.33 0.00 0.00 0.00 -
NAPS 0.3309 0.3095 0.1372 0.224 0.1724 0.1748 0.1734 11.36%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 2.71 1.47 1.08 1.50 1.34 1.45 0.00 -
P/RPS 2.62 2.16 1.36 1.30 1.52 2.43 0.00 -
P/EPS 28.71 28.54 36.00 24.15 27.46 35.80 0.00 -
EY 3.48 3.50 2.78 4.14 3.64 2.79 0.00 -
DY 1.11 2.04 2.78 2.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.83 1.08 0.73 0.85 0.91 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 -
Price 2.41 1.40 1.16 1.36 1.27 1.28 0.00 -
P/RPS 2.33 2.06 1.46 1.18 1.44 2.15 0.00 -
P/EPS 25.53 27.18 38.67 21.90 26.02 31.60 0.00 -
EY 3.92 3.68 2.59 4.57 3.84 3.16 0.00 -
DY 1.24 2.14 2.59 2.21 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 1.16 0.66 0.80 0.80 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