[KMLOONG] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 13.88%
YoY- 63.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 358,276 271,856 263,063 246,989 232,268 209,012 218,679 39.10%
PBT 48,518 22,952 30,443 25,660 20,874 22,612 14,251 126.81%
Tax -11,560 -4,892 -7,769 -5,972 -4,530 -4,192 -4,313 93.30%
NP 36,958 18,060 22,674 19,688 16,344 18,420 9,938 140.61%
-
NP to SH 32,664 18,200 22,449 20,048 17,604 18,572 11,381 102.34%
-
Tax Rate 23.83% 21.31% 25.52% 23.27% 21.70% 18.54% 30.26% -
Total Cost 321,318 253,796 240,389 227,301 215,924 190,592 208,741 33.42%
-
Net Worth 323,525 317,641 313,099 306,193 302,515 302,136 274,358 11.64%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 10,380 - 17,109 6,842 10,254 - 10,974 -3.65%
Div Payout % 31.78% - 76.21% 34.13% 58.25% - 96.43% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 323,525 317,641 313,099 306,193 302,515 302,136 274,358 11.64%
NOSH 173,008 171,698 171,092 171,058 170,912 170,698 156,776 6.80%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 10.32% 6.64% 8.62% 7.97% 7.04% 8.81% 4.54% -
ROE 10.10% 5.73% 7.17% 6.55% 5.82% 6.15% 4.15% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 207.09 158.33 153.75 144.39 135.90 122.45 139.48 30.24%
EPS 18.88 10.60 13.13 11.72 10.30 10.88 7.26 89.43%
DPS 6.00 0.00 10.00 4.00 6.00 0.00 7.00 -9.79%
NAPS 1.87 1.85 1.83 1.79 1.77 1.77 1.75 4.53%
Adjusted Per Share Value based on latest NOSH - 171,263
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 36.66 27.82 26.92 25.27 23.77 21.39 22.38 39.08%
EPS 3.34 1.86 2.30 2.05 1.80 1.90 1.16 102.78%
DPS 1.06 0.00 1.75 0.70 1.05 0.00 1.12 -3.61%
NAPS 0.331 0.325 0.3204 0.3133 0.3095 0.3092 0.2807 11.64%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 2.71 2.22 1.60 1.47 1.47 1.29 1.14 -
P/RPS 1.31 1.40 1.04 1.02 1.08 1.05 0.82 36.77%
P/EPS 14.35 20.94 12.19 12.54 14.27 11.86 15.70 -5.83%
EY 6.97 4.77 8.20 7.97 7.01 8.43 6.37 6.20%
DY 2.21 0.00 6.25 2.72 4.08 0.00 6.14 -49.49%
P/NAPS 1.45 1.20 0.87 0.82 0.83 0.73 0.65 70.97%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 29/06/06 31/03/06 -
Price 2.41 2.28 1.73 1.64 1.40 1.30 1.21 -
P/RPS 1.16 1.44 1.13 1.14 1.03 1.06 0.87 21.20%
P/EPS 12.76 21.51 13.19 13.99 13.59 11.95 16.67 -16.36%
EY 7.83 4.65 7.58 7.15 7.36 8.37 6.00 19.47%
DY 2.49 0.00 5.78 2.44 4.29 0.00 5.79 -43.11%
P/NAPS 1.29 1.23 0.95 0.92 0.79 0.73 0.69 51.93%

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