[KMLOONG] YoY TTM 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- -3.49%

YoY- 39.59%

Quarter Report

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	326,067	228,131	214,145	225,039	177,942	118,413	98,166	22.13%
YoY %	42.93%	6.53%	-4.84%	26.47%	50.27%	20.63%	-	-
Horiz. %	332.16%	232.39%	218.15%	229.24%	181.27%	120.63%	100.00%	-
PBT	44,265	20,032	12,515	18,581	14,465	11,523	13,552	21.79%
YoY %	120.97%	60.06%	-32.65%	28.45%	25.53%	-14.97%	-	-
Horiz. %	326.63%	147.82%	92.35%	137.11%	106.74%	85.03%	100.00%	-
Tax	-11,284	-5,265	-2,554	-3,549	-3,696	-3,185	-2,887	25.49%
YoY %	-114.32%	-106.15%	28.04%	3.98%	-16.04%	-10.32%	-	-
Horiz. %	390.86%	182.37%	88.47%	122.93%	128.02%	110.32%	100.00%	-
NP	32,981	14,767	9,961	15,032	10,769	8,338	10,665	20.69%
YoY %	123.34%	48.25%	-33.73%	39.59%	29.16%	-21.82%	-	-
Horiz. %	309.25%	138.46%	93.40%	140.95%	100.98%	78.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,980	16,160	10,642	15,032	10,769	8,338	10,665	18.78%
YoY %	85.52%	51.85%	-29.20%	39.59%	29.16%	-21.82%	-	-
Horiz. %	281.11%	151.52%	99.78%	140.95%	100.98%	78.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.49%	26.28%	20.41%	19.10%	25.55%	27.64%	21.30%	-
YoY %	-3.01%	28.76%	6.86%	-25.24%	-7.56%	29.77%	-	-
Horiz. %	119.67%	123.38%	95.82%	89.67%	119.95%	129.77%	100.00%	-
Total Cost	293,086	213,364	204,184	210,007	167,173	110,075	87,501	22.30%
YoY %	37.36%	4.50%	-2.77%	25.62%	51.87%	25.80%	-	-
Horiz. %	334.95%	243.84%	233.35%	240.01%	191.05%	125.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,350	302,939	228,600	213,365	168,492	170,741	170,199	11.56%
YoY %	8.39%	32.52%	7.14%	26.63%	-1.32%	0.32%	-	-
Horiz. %	192.92%	177.99%	134.31%	125.36%	99.00%	100.32%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	17,248	11,992	11,132	10,668	6,406	5,336	1,819	45.45%
YoY %	43.83%	7.73%	4.35%	66.53%	20.05%	193.35%	-	-
Horiz. %	948.21%	659.26%	611.98%	586.48%	352.17%	293.35%	100.00%	-
Div Payout %	57.53%	74.21%	104.61%	70.97%	59.49%	64.00%	17.06%	-
YoY %	-22.48%	-29.06%	47.40%	19.30%	-7.05%	275.15%	-	-
Horiz. %	337.22%	434.99%	613.19%	416.00%	348.71%	375.15%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	328,350	302,939	228,600	213,365	168,492	170,741	170,199	11.56%
YoY %	8.39%	32.52%	7.14%	26.63%	-1.32%	0.32%	-	-
Horiz. %	192.92%	177.99%	134.31%	125.36%	99.00%	100.32%	100.00%	-
NOSH	175,588	171,152	228,600	106,682	106,640	106,713	107,043	8.59%
YoY %	2.59%	-25.13%	114.28%	0.04%	-0.07%	-0.31%	-	-
Horiz. %	164.04%	159.89%	213.56%	99.66%	99.62%	99.69%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	10.11%	6.47%	4.65%	6.68%	6.05%	7.04%	10.86%	-
YoY %	56.26%	39.14%	-30.39%	10.41%	-14.06%	-35.17%	-	-
Horiz. %	93.09%	59.58%	42.82%	61.51%	55.71%	64.83%	100.00%	-
ROE	9.13%	5.33%	4.66%	7.05%	6.39%	4.88%	6.27%	-
YoY %	71.29%	14.38%	-33.90%	10.33%	30.94%	-22.17%	-	-
Horiz. %	145.61%	85.01%	74.32%	112.44%	101.91%	77.83%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	185.70	133.29	93.68	210.94	166.86	110.96	91.71	12.47%
YoY %	39.32%	42.28%	-55.59%	26.42%	50.38%	20.99%	-	-
Horiz. %	202.49%	145.34%	102.15%	230.01%	181.94%	120.99%	100.00%	-
EPS	17.07	9.44	4.66	14.09	10.10	7.81	9.96	9.39%
YoY %	80.83%	102.58%	-66.93%	39.50%	29.32%	-21.59%	-	-
Horiz. %	171.39%	94.78%	46.79%	141.47%	101.41%	78.41%	100.00%	-
DPS	9.82	7.00	4.87	10.00	6.00	5.00	1.70	33.93%
YoY %	40.29%	43.74%	-51.30%	66.67%	20.00%	194.12%	-	-
Horiz. %	577.65%	411.76%	286.47%	588.24%	352.94%	294.12%	100.00%	-
NAPS	1.87	1.77	1.00	2.00	1.58	1.60	1.59	2.73%
YoY %	5.65%	77.00%	-50.00%	26.58%	-1.25%	0.63%	-	-
Horiz. %	117.61%	111.32%	62.89%	125.79%	99.37%	100.63%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 106,682
RPS	33.35	23.34	21.91	23.02	18.20	12.11	10.04	22.13%
YoY %	42.89%	6.53%	-4.82%	26.48%	50.29%	20.62%	-	-
Horiz. %	332.17%	232.47%	218.23%	229.28%	181.27%	120.62%	100.00%	-
EPS	3.07	1.65	1.09	1.54	1.10	0.85	1.09	18.82%
YoY %	86.06%	51.38%	-29.22%	40.00%	29.41%	-22.02%	-	-
Horiz. %	281.65%	151.38%	100.00%	141.28%	100.92%	77.98%	100.00%	-
DPS	1.76	1.23	1.14	1.09	0.66	0.55	0.19	44.89%
YoY %	43.09%	7.89%	4.59%	65.15%	20.00%	189.47%	-	-
Horiz. %	926.32%	647.37%	600.00%	573.68%	347.37%	289.47%	100.00%	-
NAPS	0.3359	0.3099	0.2338	0.2183	0.1724	0.1747	0.1741	11.56%
YoY %	8.39%	32.55%	7.10%	26.62%	-1.32%	0.34%	-	-
Horiz. %	192.94%	178.00%	134.29%	125.39%	99.02%	100.34%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
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	1.46	1.10	1.15	0.71	0.80	1.31	0.00	-
YoY %	32.73%	-4.35%	61.97%	-11.25%	-38.93%	0.00%	-	-
Horiz. %	111.45%	83.97%	87.79%	54.20%	61.07%	100.00%	-	-
P/EPS	15.87	15.57	23.20	10.65	13.27	18.56	0.00	-
YoY %	1.93%	-32.89%	117.84%	-19.74%	-28.50%	0.00%	-	-
Horiz. %	85.51%	83.89%	125.00%	57.38%	71.50%	100.00%	-	-
EY	6.30	6.42	4.31	9.39	7.54	5.39	0.00	-
YoY %	-1.87%	48.96%	-54.10%	24.54%	39.89%	0.00%	-	-
Horiz. %	116.88%	119.11%	79.96%	174.21%	139.89%	100.00%	-	-
DY	3.62	4.76	4.51	6.67	4.48	3.45	0.00	-
YoY %	-23.95%	5.54%	-32.38%	48.88%	29.86%	0.00%	-	-
Horiz. %	104.93%	137.97%	130.72%	193.33%	129.86%	100.00%	-	-
P/NAPS	1.45	0.83	1.08	0.75	0.85	0.91	0.00	-
YoY %	74.70%	-23.15%	44.00%	-11.76%	-6.59%	0.00%	-	-
Horiz. %	159.34%	91.21%	118.68%	82.42%	93.41%	100.00%	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
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	1.30	1.05	1.24	0.64	0.76	1.15	0.00	-
YoY %	23.81%	-15.32%	93.75%	-15.79%	-33.91%	0.00%	-	-
Horiz. %	113.04%	91.30%	107.83%	55.65%	66.09%	100.00%	-	-
P/EPS	14.12	14.83	24.92	9.65	12.58	16.38	0.00	-
YoY %	-4.79%	-40.49%	158.24%	-23.29%	-23.20%	0.00%	-	-
Horiz. %	86.20%	90.54%	152.14%	58.91%	76.80%	100.00%	-	-
EY	7.08	6.74	4.01	10.36	7.95	6.10	0.00	-
YoY %	5.04%	68.08%	-61.29%	30.31%	30.33%	0.00%	-	-
Horiz. %	116.07%	110.49%	65.74%	169.84%	130.33%	100.00%	-	-
DY	4.08	5.00	4.20	7.35	4.72	3.91	0.00	-
YoY %	-18.40%	19.05%	-42.86%	55.72%	20.72%	0.00%	-	-
Horiz. %	104.35%	127.88%	107.42%	187.98%	120.72%	100.00%	-	-
P/NAPS	1.29	0.79	1.16	0.68	0.80	0.80	0.00	-
YoY %	63.29%	-31.90%	70.59%	-15.00%	0.00%	0.00%	-	-
Horiz. %	161.25%	98.75%	145.00%	85.00%	100.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos