[KMLOONG] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -9.13%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 221,736 213,364 194,560 230,706 243,014 246,484 252,628 -8.30%
PBT 16,024 9,312 7,144 16,402 19,009 17,086 25,992 -27.50%
Tax -4,616 -2,626 -1,924 -3,151 -4,426 -3,822 -8,340 -32.51%
NP 11,408 6,686 5,220 13,251 14,582 13,264 17,652 -25.19%
-
NP to SH 12,244 8,046 6,952 13,251 14,582 13,264 17,652 -21.58%
-
Tax Rate 28.81% 28.20% 26.93% 19.21% 23.28% 22.37% 32.09% -
Total Cost 210,328 206,678 189,340 217,455 228,432 233,220 234,976 -7.10%
-
Net Worth 261,502 134,100 195,270 231,618 220,874 218,930 220,115 12.13%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 6,081 8,046 - 7,471 4,268 6,407 - -
Div Payout % 49.67% 100.00% - 56.38% 29.27% 48.31% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 261,502 134,100 195,270 231,618 220,874 218,930 220,115 12.13%
NOSH 152,036 134,100 113,529 106,736 106,702 106,795 106,852 26.42%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.14% 3.13% 2.68% 5.74% 6.00% 5.38% 6.99% -
ROE 4.68% 6.00% 3.56% 5.72% 6.60% 6.06% 8.02% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 145.84 159.11 171.37 216.15 227.75 230.80 236.43 -27.47%
EPS 8.05 5.64 6.12 12.41 13.67 12.42 16.52 -37.99%
DPS 4.00 6.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 1.72 1.00 1.72 2.17 2.07 2.05 2.06 -11.30%
Adjusted Per Share Value based on latest NOSH - 106,854
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 22.68 21.82 19.90 23.60 24.85 25.21 25.84 -8.30%
EPS 1.25 0.82 0.71 1.36 1.49 1.36 1.81 -21.81%
DPS 0.62 0.82 0.00 0.76 0.44 0.66 0.00 -
NAPS 0.2675 0.1372 0.1997 0.2369 0.2259 0.2239 0.2251 12.15%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.20 1.08 1.05 1.37 1.35 1.50 1.60 -
P/RPS 0.82 0.68 0.61 0.63 0.59 0.65 0.68 13.25%
P/EPS 14.90 18.00 17.15 11.04 9.88 12.08 9.69 33.11%
EY 6.71 5.56 5.83 9.06 10.12 8.28 10.33 -24.93%
DY 3.33 5.56 0.00 5.11 2.96 4.00 0.00 -
P/NAPS 0.70 1.08 0.61 0.63 0.65 0.73 0.78 -6.94%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 27/12/05 22/09/05 29/06/05 24/03/05 31/12/04 28/09/04 29/06/04 -
Price 1.08 1.16 1.03 1.07 1.35 1.36 1.41 -
P/RPS 0.74 0.73 0.60 0.50 0.59 0.59 0.60 14.96%
P/EPS 13.41 19.33 16.82 8.62 9.88 10.95 8.54 34.98%
EY 7.46 5.17 5.95 11.60 10.12 9.13 11.72 -25.94%
DY 3.70 5.17 0.00 6.54 2.96 4.41 0.00 -
P/NAPS 0.63 1.16 0.60 0.49 0.65 0.66 0.68 -4.95%

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