[KMLOONG] YoY 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- -49.72%
YoY- -19.66%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 111,174 63,881 58,042 60,085 55,448 37,892 22,743 30.25%
PBT 18,521 4,784 2,870 2,045 3,419 3,219 1,699 48.87%
Tax -4,557 -1,217 -832 174 -657 -946 -468 46.10%
NP 13,964 3,567 2,038 2,219 2,762 2,273 1,231 49.86%
-
NP to SH 11,782 4,159 2,286 2,219 2,762 2,273 1,231 45.68%
-
Tax Rate 24.60% 25.44% 28.99% -8.51% 19.22% 29.39% 27.55% -
Total Cost 97,210 60,314 56,004 57,866 52,686 35,619 21,512 28.56%
-
Net Worth 328,350 302,939 228,600 218,699 168,492 170,741 170,199 11.56%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 5,267 5,134 6,858 3,200 - - - -
Div Payout % 44.71% 123.46% 300.00% 144.23% - - - -
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 328,350 302,939 228,600 218,699 168,492 170,741 170,199 11.56%
NOSH 175,588 171,152 228,600 106,682 106,640 106,713 107,043 8.59%
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 12.56% 5.58% 3.51% 3.69% 4.98% 6.00% 5.41% -
ROE 3.59% 1.37% 1.00% 1.01% 1.64% 1.33% 0.72% -
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 63.32 37.32 25.39 56.32 52.00 35.51 21.25 19.94%
EPS 6.71 2.43 1.34 2.08 2.59 2.13 1.15 34.15%
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 11.38 6.54 5.94 6.15 5.67 3.88 2.33 30.24%
EPS 1.21 0.43 0.23 0.23 0.28 0.23 0.13 45.01%
DPS 0.54 0.53 0.70 0.33 0.00 0.00 0.00 -
NAPS 0.336 0.31 0.2339 0.2238 0.1724 0.1747 0.1742 11.56%
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 4.28 3.94 4.25 2.66 2.58 4.08 0.00 -
P/EPS 40.39 60.49 108.00 72.12 51.74 68.08 0.00 -
EY 2.48 1.65 0.93 1.39 1.93 1.47 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 3.81 3.75 4.57 2.41 2.44 3.60 0.00 -
P/EPS 35.92 57.61 116.00 65.38 49.03 60.09 0.00 -
EY 2.78 1.74 0.86 1.53 2.04 1.66 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