[KMLOONG] YoY Quarter Result on 31-Oct-2006 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 49.89%
YoY- 20.81%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 122,558 108,549 140,381 69,108 59,620 59,019 51,801 15.41%
PBT 22,988 13,400 31,054 8,808 7,362 5,714 5,942 25.26%
Tax -5,288 -2,208 -7,684 -2,214 -2,149 -1,409 -1,120 29.49%
NP 17,700 11,192 23,370 6,594 5,213 4,305 4,822 24.17%
-
NP to SH 14,574 7,923 18,974 6,234 5,160 4,305 4,822 20.22%
-
Tax Rate 23.00% 16.48% 24.74% 25.14% 29.19% 24.66% 18.85% -
Total Cost 104,858 97,357 117,011 62,514 54,407 54,714 46,979 14.30%
-
Net Worth 422,038 381,029 368,152 306,562 293,880 221,125 170,690 16.26%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - 20,228 - - - 3,200 -
Div Payout % - - 106.61% - - - 66.37% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 422,038 381,029 368,152 306,562 293,880 221,125 170,690 16.26%
NOSH 303,624 302,404 202,281 171,263 170,860 106,823 106,681 19.02%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 14.44% 10.31% 16.65% 9.54% 8.74% 7.29% 9.31% -
ROE 3.45% 2.08% 5.15% 2.03% 1.76% 1.95% 2.83% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 40.36 35.90 69.40 40.35 34.89 55.25 48.56 -3.03%
EPS 4.80 2.62 9.38 3.64 3.02 4.03 4.52 1.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 3.00 -
NAPS 1.39 1.26 1.82 1.79 1.72 2.07 1.60 -2.31%
Adjusted Per Share Value based on latest NOSH - 171,263
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 12.54 11.10 14.36 7.07 6.10 6.04 5.30 15.41%
EPS 1.49 0.81 1.94 0.64 0.53 0.44 0.49 20.34%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 0.33 -
NAPS 0.4317 0.3898 0.3766 0.3136 0.3006 0.2262 0.1746 16.26%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.88 1.51 2.74 1.47 1.20 1.35 1.47 -
P/RPS 4.66 4.21 3.95 3.64 3.44 2.44 3.03 7.43%
P/EPS 39.17 57.63 29.21 40.38 39.74 33.50 32.52 3.14%
EY 2.55 1.74 3.42 2.48 2.52 2.99 3.07 -3.04%
DY 0.00 0.00 3.65 0.00 0.00 0.00 2.04 -
P/NAPS 1.35 1.20 1.51 0.82 0.70 0.65 0.92 6.59%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/12/09 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 -
Price 1.99 1.50 3.16 1.64 1.08 1.35 1.40 -
P/RPS 4.93 4.18 4.55 4.06 3.10 2.44 2.88 9.36%
P/EPS 41.46 57.25 33.69 45.05 35.76 33.50 30.97 4.97%
EY 2.41 1.75 2.97 2.22 2.80 2.99 3.23 -4.75%
DY 0.00 0.00 3.16 0.00 0.00 0.00 2.14 -
P/NAPS 1.43 1.19 1.74 0.92 0.63 0.65 0.88 8.42%

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