[KMLOONG] QoQ Annualized Quarter 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- 21.51%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 127,420 103,268 98,513 95,985 87,618 84,264 116,641 6.08%
PBT 11,886 10,896 9,492 9,006 7,534 8,276 16,894 -20.94%
Tax -3,234 -2,684 -2,580 -2,141 -1,884 -1,896 -7,616 -43.59%
NP 8,652 8,212 6,912 6,865 5,650 6,380 9,278 -4.56%
-
NP to SH 8,652 8,212 6,912 6,865 5,650 6,380 9,278 -4.56%
-
Tax Rate 27.21% 24.63% 27.18% 23.77% 25.01% 22.91% 45.08% -
Total Cost 118,768 95,056 91,601 89,120 81,968 77,884 107,363 6.98%
-
Net Worth 170,903 171,083 168,793 168,784 169,499 169,134 95,800 47.24%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 5,341 2,848 - - 3,031 -
Div Payout % - - 77.28% 41.49% - - 32.68% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 170,903 171,083 168,793 168,784 169,499 169,134 95,800 47.24%
NOSH 106,814 106,927 106,831 106,825 106,603 107,046 60,633 46.01%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 6.79% 7.95% 7.02% 7.15% 6.45% 7.57% 7.95% -
ROE 5.06% 4.80% 4.09% 4.07% 3.33% 3.77% 9.68% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 119.29 96.58 92.21 89.85 82.19 78.72 192.37 -27.34%
EPS 8.10 7.68 6.47 6.43 5.30 5.96 15.16 -34.23%
DPS 0.00 0.00 5.00 2.67 0.00 0.00 5.00 -
NAPS 1.60 1.60 1.58 1.58 1.59 1.58 1.58 0.84%
Adjusted Per Share Value based on latest NOSH - 106,559
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 13.03 10.56 10.08 9.82 8.96 8.62 11.93 6.07%
EPS 0.88 0.84 0.71 0.70 0.58 0.65 0.95 -4.98%
DPS 0.00 0.00 0.55 0.29 0.00 0.00 0.31 -
NAPS 0.1748 0.175 0.1726 0.1726 0.1734 0.173 0.098 47.23%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 1.45 1.57 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.22 1.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.90 20.44 0.00 0.00 0.00 0.00 0.00 -
EY 5.59 4.89 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 28/06/02 28/03/02 29/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.28 1.42 1.46 0.00 0.00 0.00 0.00 -
P/RPS 1.07 1.47 1.58 0.00 0.00 0.00 0.00 -
P/EPS 15.80 18.49 22.57 0.00 0.00 0.00 0.00 -
EY 6.33 5.41 4.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.92 0.00 0.00 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