[KMLOONG] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 18.81%
YoY- 28.71%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 147,318 137,426 127,420 103,268 98,513 95,985 87,618 41.26%
PBT 14,164 14,116 11,886 10,896 9,492 9,006 7,534 52.15%
Tax -4,267 -4,190 -3,234 -2,684 -2,580 -2,141 -1,884 72.20%
NP 9,897 9,925 8,652 8,212 6,912 6,865 5,650 45.16%
-
NP to SH 9,897 9,925 8,652 8,212 6,912 6,865 5,650 45.16%
-
Tax Rate 30.13% 29.68% 27.21% 24.63% 27.18% 23.77% 25.01% -
Total Cost 137,421 127,501 118,768 95,056 91,601 89,120 81,968 40.99%
-
Net Worth 161,272 173,882 170,903 171,083 168,793 168,784 169,499 -3.25%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 6,408 2,844 - - 5,341 2,848 - -
Div Payout % 64.75% 28.66% - - 77.28% 41.49% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 161,272 173,882 170,903 171,083 168,793 168,784 169,499 -3.25%
NOSH 106,803 106,676 106,814 106,927 106,831 106,825 106,603 0.12%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 6.72% 7.22% 6.79% 7.95% 7.02% 7.15% 6.45% -
ROE 6.14% 5.71% 5.06% 4.80% 4.09% 4.07% 3.33% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 137.93 128.83 119.29 96.58 92.21 89.85 82.19 41.08%
EPS 9.27 9.29 8.10 7.68 6.47 6.43 5.30 45.01%
DPS 6.00 2.67 0.00 0.00 5.00 2.67 0.00 -
NAPS 1.51 1.63 1.60 1.60 1.58 1.58 1.59 -3.37%
Adjusted Per Share Value based on latest NOSH - 106,927
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 15.07 14.06 13.03 10.56 10.08 9.82 8.96 41.29%
EPS 1.01 1.02 0.89 0.84 0.71 0.70 0.58 44.59%
DPS 0.66 0.29 0.00 0.00 0.55 0.29 0.00 -
NAPS 0.165 0.1779 0.1748 0.175 0.1727 0.1727 0.1734 -3.24%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 1.31 1.26 1.45 1.57 0.00 0.00 0.00 -
P/RPS 0.95 0.98 1.22 1.63 0.00 0.00 0.00 -
P/EPS 14.14 13.54 17.90 20.44 0.00 0.00 0.00 -
EY 7.07 7.38 5.59 4.89 0.00 0.00 0.00 -
DY 4.58 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.91 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 29/12/01 28/09/01 -
Price 1.18 1.33 1.28 1.42 1.46 0.00 0.00 -
P/RPS 0.86 1.03 1.07 1.47 1.58 0.00 0.00 -
P/EPS 12.73 14.29 15.80 18.49 22.57 0.00 0.00 -
EY 7.85 7.00 6.33 5.41 4.43 0.00 0.00 -
DY 5.08 2.01 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 0.78 0.82 0.80 0.89 0.92 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