[KMLOONG] YoY Quarter Result on 31-Jan-2006 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -57.4%
YoY- -4.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 80,143 150,357 77,821 52,377 48,444 49,996 44,248 10.39%
PBT 13,132 40,723 11,198 2,233 2,145 4,096 3,576 24.18%
Tax -1,675 -11,109 -3,290 -851 168 -518 -1,061 7.89%
NP 11,457 29,614 7,908 1,382 2,313 3,578 2,515 28.72%
-
NP to SH 8,715 23,212 7,414 2,198 2,313 3,578 2,515 22.99%
-
Tax Rate 12.76% 27.28% 29.38% 38.11% -7.83% 12.65% 29.67% -
Total Cost 68,686 120,743 69,913 50,995 46,131 46,418 41,733 8.65%
-
Net Worth 389,851 207,720 171,160 308,610 223,325 213,400 106,735 24.07%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 9,066 10,386 11,981 6,858 4,274 4,268 4,269 13.36%
Div Payout % 104.03% 44.74% 161.60% 312.01% 184.79% 119.28% 169.76% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 389,851 207,720 171,160 308,610 223,325 213,400 106,735 24.07%
NOSH 302,210 207,720 171,160 171,450 106,854 106,700 106,735 18.92%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 14.30% 19.70% 10.16% 2.64% 4.77% 7.16% 5.68% -
ROE 2.24% 11.17% 4.33% 0.71% 1.04% 1.68% 2.36% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 26.52 72.38 45.47 30.55 45.34 46.86 41.46 -7.17%
EPS 2.88 8.24 4.33 1.29 2.17 3.35 2.36 3.37%
DPS 3.00 5.00 7.00 4.00 4.00 4.00 4.00 -4.67%
NAPS 1.29 1.00 1.00 1.80 2.09 2.00 1.00 4.33%
Adjusted Per Share Value based on latest NOSH - 171,450
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 8.20 15.38 7.96 5.36 4.96 5.11 4.53 10.38%
EPS 0.89 2.37 0.76 0.22 0.24 0.37 0.26 22.74%
DPS 0.93 1.06 1.23 0.70 0.44 0.44 0.44 13.27%
NAPS 0.3988 0.2125 0.1751 0.3157 0.2284 0.2183 0.1092 24.07%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.60 1.56 1.60 1.14 1.37 1.40 1.31 -
P/RPS 6.03 2.16 3.52 3.73 3.02 2.99 3.16 11.35%
P/EPS 55.48 13.96 36.94 88.92 63.29 41.75 55.60 -0.03%
EY 1.80 7.16 2.71 1.12 1.58 2.40 1.80 0.00%
DY 1.87 3.21 4.38 3.51 2.92 2.86 3.05 -7.82%
P/NAPS 1.24 1.56 1.60 0.63 0.66 0.70 1.31 -0.91%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 28/03/08 30/03/07 31/03/06 24/03/05 12/04/04 31/03/03 -
Price 1.73 1.73 1.73 1.21 1.07 1.62 1.18 -
P/RPS 6.52 2.39 3.80 3.96 2.36 3.46 2.85 14.77%
P/EPS 59.99 15.48 39.94 94.38 49.43 48.31 50.08 3.05%
EY 1.67 6.46 2.50 1.06 2.02 2.07 2.00 -2.95%
DY 1.73 2.89 4.05 3.31 3.74 2.47 3.39 -10.59%
P/NAPS 1.34 1.73 1.73 0.67 0.51 0.81 1.18 2.13%

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