[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -59.2%
YoY- 167.15%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 263,063 185,242 116,134 52,253 218,679 166,302 106,682 82.22%
PBT 30,443 19,245 10,437 5,653 14,251 12,018 4,656 248.46%
Tax -7,769 -4,479 -2,265 -1,048 -4,313 -3,462 -1,313 226.08%
NP 22,674 14,766 8,172 4,605 9,938 8,556 3,343 257.06%
-
NP to SH 22,449 15,036 8,802 4,643 11,381 9,183 4,023 213.62%
-
Tax Rate 25.52% 23.27% 21.70% 18.54% 30.26% 28.81% 28.20% -
Total Cost 240,389 170,476 107,962 47,648 208,741 157,746 103,339 75.29%
-
Net Worth 313,099 306,193 302,515 302,136 274,358 261,502 134,100 75.72%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 17,109 5,131 5,127 - 10,974 4,561 4,023 161.80%
Div Payout % 76.21% 34.13% 58.25% - 96.43% 49.67% 100.00% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 313,099 306,193 302,515 302,136 274,358 261,502 134,100 75.72%
NOSH 171,092 171,058 170,912 170,698 156,776 152,036 134,100 17.58%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 8.62% 7.97% 7.04% 8.81% 4.54% 5.14% 3.13% -
ROE 7.17% 4.91% 2.91% 1.54% 4.15% 3.51% 3.00% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 153.75 108.29 67.95 30.61 139.48 109.38 79.55 54.97%
EPS 13.13 8.79 5.15 2.72 7.26 6.04 2.82 178.05%
DPS 10.00 3.00 3.00 0.00 7.00 3.00 3.00 122.65%
NAPS 1.83 1.79 1.77 1.77 1.75 1.72 1.00 49.44%
Adjusted Per Share Value based on latest NOSH - 170,698
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 26.94 18.97 11.89 5.35 22.40 17.03 10.93 82.16%
EPS 2.30 1.54 0.90 0.48 1.17 0.94 0.41 214.72%
DPS 1.75 0.53 0.53 0.00 1.12 0.47 0.41 162.43%
NAPS 0.3207 0.3136 0.3098 0.3095 0.281 0.2678 0.1374 75.68%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 1.60 1.47 1.47 1.29 1.14 1.20 1.08 -
P/RPS 1.04 1.36 2.16 4.21 0.82 1.10 1.36 -16.33%
P/EPS 12.19 16.72 28.54 47.43 15.70 19.87 36.00 -51.32%
EY 8.20 5.98 3.50 2.11 6.37 5.03 2.78 105.26%
DY 6.25 2.04 2.04 0.00 6.14 2.50 2.78 71.36%
P/NAPS 0.87 0.82 0.83 0.73 0.65 0.70 1.08 -13.38%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 29/12/06 28/09/06 29/06/06 31/03/06 27/12/05 22/09/05 -
Price 1.73 1.64 1.40 1.30 1.21 1.08 1.16 -
P/RPS 1.13 1.51 2.06 4.25 0.87 0.99 1.46 -15.66%
P/EPS 13.19 18.66 27.18 47.79 16.67 17.88 38.67 -51.08%
EY 7.58 5.36 3.68 2.09 6.00 5.59 2.59 104.20%
DY 5.78 1.83 2.14 0.00 5.79 2.78 2.59 70.52%
P/NAPS 0.95 0.92 0.79 0.73 0.69 0.63 1.16 -12.43%

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