[KMLOONG] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 74.58%
YoY- 58.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 69,108 59,620 59,019 51,801 39,360 28,180 33,100 13.04%
PBT 8,808 7,362 5,714 5,942 4,644 2,987 5,852 7.04%
Tax -2,214 -2,149 -1,409 -1,120 -1,596 -664 -1,398 7.96%
NP 6,594 5,213 4,305 4,822 3,048 2,323 4,454 6.75%
-
NP to SH 6,234 5,160 4,305 4,822 3,048 2,323 4,454 5.76%
-
Tax Rate 25.14% 29.19% 24.66% 18.85% 34.37% 22.23% 23.89% -
Total Cost 62,514 54,407 54,714 46,979 36,312 25,857 28,646 13.88%
-
Net Worth 306,562 293,880 221,125 170,690 174,177 168,364 80,533 24.94%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - 3,200 2,137 2,131 - -
Div Payout % - - - 66.37% 70.12% 91.74% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 306,562 293,880 221,125 170,690 174,177 168,364 80,533 24.94%
NOSH 171,263 170,860 106,823 106,681 106,857 106,559 54,784 20.91%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.54% 8.74% 7.29% 9.31% 7.74% 8.24% 13.46% -
ROE 2.03% 1.76% 1.95% 2.83% 1.75% 1.38% 5.53% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 40.35 34.89 55.25 48.56 36.83 26.45 60.42 -6.50%
EPS 3.64 3.02 4.03 4.52 2.86 2.18 8.13 -12.52%
DPS 0.00 0.00 0.00 3.00 2.00 2.00 0.00 -
NAPS 1.79 1.72 2.07 1.60 1.63 1.58 1.47 3.33%
Adjusted Per Share Value based on latest NOSH - 106,681
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 7.07 6.10 6.04 5.30 4.03 2.88 3.39 13.02%
EPS 0.64 0.53 0.44 0.49 0.31 0.24 0.46 5.65%
DPS 0.00 0.00 0.00 0.33 0.22 0.22 0.00 -
NAPS 0.3136 0.3006 0.2262 0.1746 0.1782 0.1722 0.0824 24.93%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 1.47 1.20 1.35 1.47 1.26 0.00 0.00 -
P/RPS 3.64 3.44 2.44 3.03 3.42 0.00 0.00 -
P/EPS 40.38 39.74 33.50 32.52 44.17 0.00 0.00 -
EY 2.48 2.52 2.99 3.07 2.26 0.00 0.00 -
DY 0.00 0.00 0.00 2.04 1.59 0.00 0.00 -
P/NAPS 0.82 0.70 0.65 0.92 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 29/12/01 22/12/00 -
Price 1.64 1.08 1.35 1.40 1.33 0.00 0.00 -
P/RPS 4.06 3.10 2.44 2.88 3.61 0.00 0.00 -
P/EPS 45.05 35.76 33.50 30.97 46.63 0.00 0.00 -
EY 2.22 2.80 2.99 3.23 2.14 0.00 0.00 -
DY 0.00 0.00 0.00 2.14 1.50 0.00 0.00 -
P/NAPS 0.92 0.63 0.65 0.88 0.82 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