[KMLOONG] YoY TTM Result on 31-Oct-2001 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -19.98%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 232,257 190,383 129,593 93,246 64,086 37.94%
PBT 18,353 15,763 13,180 10,687 9,602 17.56%
Tax -3,838 -3,220 -4,117 -2,153 -3,920 -0.52%
NP 14,515 12,543 9,063 8,534 5,682 26.40%
-
NP to SH 14,515 12,543 9,063 8,534 5,682 26.40%
-
Tax Rate 20.91% 20.43% 31.24% 20.15% 40.82% -
Total Cost 217,742 177,840 120,530 84,712 58,404 38.92%
-
Net Worth 221,125 170,690 174,177 168,364 80,533 28.70%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 7,468 7,469 5,342 3,950 - -
Div Payout % 51.45% 59.55% 58.95% 46.29% - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 221,125 170,690 174,177 168,364 80,533 28.70%
NOSH 106,823 106,681 106,857 106,559 54,784 18.15%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.25% 6.59% 6.99% 9.15% 8.87% -
ROE 6.56% 7.35% 5.20% 5.07% 7.06% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 217.42 178.46 121.28 87.51 116.98 16.74%
EPS 13.59 11.76 8.48 8.01 10.37 6.98%
DPS 7.00 7.00 5.00 3.71 0.00 -
NAPS 2.07 1.60 1.63 1.58 1.47 8.92%
Adjusted Per Share Value based on latest NOSH - 106,559
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 23.76 19.47 13.26 9.54 6.56 37.92%
EPS 1.48 1.28 0.93 0.87 0.58 26.36%
DPS 0.76 0.76 0.55 0.40 0.00 -
NAPS 0.2262 0.1746 0.1782 0.1722 0.0824 28.69%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/10/04 31/10/03 31/10/02 - - -
Price 1.35 1.47 1.26 0.00 0.00 -
P/RPS 0.62 0.82 1.04 0.00 0.00 -
P/EPS 9.94 12.50 14.86 0.00 0.00 -
EY 10.07 8.00 6.73 0.00 0.00 -
DY 5.19 4.76 3.97 0.00 0.00 -
P/NAPS 0.65 0.92 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/12/04 31/12/03 20/12/02 29/12/01 - -
Price 1.35 1.40 1.33 0.00 0.00 -
P/RPS 0.62 0.78 1.10 0.00 0.00 -
P/EPS 9.94 11.91 15.68 0.00 0.00 -
EY 10.07 8.40 6.38 0.00 0.00 -
DY 5.19 5.00 3.76 0.00 0.00 -
P/NAPS 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