[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

28-Sep-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Jul-2004 [#2]

Profit Trend

QoQ- 50.28%

YoY- 27.39%

Quarter Report

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Cumulative Result
Revenue	48,640	230,706	182,261	123,242	63,157	196,131	146,135	-52.00%
YoY %	-78.92%	26.58%	47.89%	95.14%	-67.80%	34.21%	-	-
Horiz. %	33.28%	157.87%	124.72%	84.33%	43.22%	134.21%	100.00%	-
PBT	1,786	16,402	14,257	8,543	6,498	16,283	12,187	-72.23%
YoY %	-89.11%	15.05%	66.89%	31.47%	-60.09%	33.61%	-	-
Horiz. %	14.65%	134.59%	116.99%	70.10%	53.32%	133.61%	100.00%	-
Tax	-481	-3,151	-3,320	-1,911	-2,085	-2,677	-2,159	-63.28%
YoY %	84.74%	5.09%	-73.73%	8.35%	22.11%	-23.99%	-	-
Horiz. %	22.28%	145.95%	153.77%	88.51%	96.57%	123.99%	100.00%	-
NP	1,305	13,251	10,937	6,632	4,413	13,606	10,028	-74.35%
YoY %	-90.15%	21.16%	64.91%	50.28%	-67.57%	35.68%	-	-
Horiz. %	13.01%	132.14%	109.06%	66.13%	44.01%	135.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,738	13,251	10,937	6,632	4,413	13,606	10,028	-68.94%
YoY %	-86.88%	21.16%	64.91%	50.28%	-67.57%	35.68%	-	-
Horiz. %	17.33%	132.14%	109.06%	66.13%	44.01%	135.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.93%	19.21%	23.29%	22.37%	32.09%	16.44%	17.72%	-
YoY %	40.19%	-17.52%	4.11%	-30.29%	95.19%	-7.22%	-	-
Horiz. %	151.98%	108.41%	131.43%	126.24%	181.09%	92.78%	100.00%	-
Total Cost	47,335	217,455	171,324	116,610	58,744	182,525	136,107	-50.57%
YoY %	-78.23%	26.93%	46.92%	98.51%	-67.82%	34.10%	-	-
Horiz. %	34.78%	159.77%	125.87%	85.68%	43.16%	134.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,270	231,618	220,874	218,930	220,115	214,600	170,871	9.31%
YoY %	-15.69%	4.86%	0.89%	-0.54%	2.57%	25.59%	-	-
Horiz. %	114.28%	135.55%	129.26%	128.13%	128.82%	125.59%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Dividend
Div	-	7,471	3,201	3,203	-	7,473	3,203	-
YoY %	-	133.40%	-0.06%	0.00%	-	133.31%	-	-
Horiz. %	-	233.25%	99.94%	100.00%	-	233.31%	100.00%	-
Div Payout %	-	56.38%	29.27%	48.31%	-	54.93%	31.95%	-
YoY %	-	92.62%	-39.41%	0.00%	-	71.92%	-	-
Horiz. %	-	176.46%	91.61%	151.21%	-	171.92%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Equity
Net Worth	195,270	231,618	220,874	218,930	220,115	214,600	170,871	9.31%
YoY %	-15.69%	4.86%	0.89%	-0.54%	2.57%	25.59%	-	-
Horiz. %	114.28%	135.55%	129.26%	128.13%	128.82%	125.59%	100.00%	-
NOSH	113,529	106,736	106,702	106,795	106,852	106,766	106,794	4.16%
YoY %	6.36%	0.03%	-0.09%	-0.05%	0.08%	-0.03%	-	-
Horiz. %	106.31%	99.95%	99.91%	100.00%	100.05%	99.97%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Ratio Analysis
NP Margin	2.68%	5.74%	6.00%	5.38%	6.99%	6.94%	6.86%	-
YoY %	-53.31%	-4.33%	11.52%	-23.03%	0.72%	1.17%	-	-
Horiz. %	39.07%	83.67%	87.46%	78.43%	101.90%	101.17%	100.00%	-
ROE	0.89%	5.72%	4.95%	3.03%	2.00%	6.34%	5.87%	-
YoY %	-84.44%	15.56%	63.37%	51.50%	-68.45%	8.01%	-	-
Horiz. %	15.16%	97.44%	84.33%	51.62%	34.07%	108.01%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Per Share
RPS	42.84	216.15	170.81	115.40	59.11	183.70	136.84	-53.92%
YoY %	-80.18%	26.54%	48.02%	95.23%	-67.82%	34.24%	-	-
Horiz. %	31.31%	157.96%	124.82%	84.33%	43.20%	134.24%	100.00%	-
EPS	1.53	12.41	10.25	6.21	4.13	12.75	9.39	-70.20%
YoY %	-87.67%	21.07%	65.06%	50.36%	-67.61%	35.78%	-	-
Horiz. %	16.29%	132.16%	109.16%	66.13%	43.98%	135.78%	100.00%	-
DPS	0.00	7.00	3.00	3.00	0.00	7.00	3.00	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	133.33%	-	-
Horiz. %	0.00%	233.33%	100.00%	100.00%	0.00%	233.33%	100.00%	-
NAPS	1.72	2.17	2.07	2.05	2.06	2.01	1.60	4.94%
YoY %	-20.74%	4.83%	0.98%	-0.49%	2.49%	25.62%	-	-
Horiz. %	107.50%	135.62%	129.37%	128.12%	128.75%	125.62%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 106,682
RPS	4.98	23.63	18.67	12.62	6.47	20.09	14.97	-52.02%
YoY %	-78.93%	26.57%	47.94%	95.05%	-67.79%	34.20%	-	-
Horiz. %	33.27%	157.85%	124.72%	84.30%	43.22%	134.20%	100.00%	-
EPS	0.18	1.36	1.12	0.68	0.45	1.39	1.03	-68.77%
YoY %	-86.76%	21.43%	64.71%	51.11%	-67.63%	34.95%	-	-
Horiz. %	17.48%	132.04%	108.74%	66.02%	43.69%	134.95%	100.00%	-
DPS	0.00	0.77	0.33	0.33	0.00	0.77	0.33	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	133.33%	-	-
Horiz. %	0.00%	233.33%	100.00%	100.00%	0.00%	233.33%	100.00%	-
NAPS	0.20	0.2372	0.2262	0.2242	0.2255	0.2198	0.175	9.31%
YoY %	-15.68%	4.86%	0.89%	-0.58%	2.59%	25.60%	-	-
Horiz. %	114.29%	135.54%	129.26%	128.11%	128.86%	125.60%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	31/10/03	-
Price	1.05	1.37	1.35	1.50	1.60	1.40	1.47	-
P/RPS	2.45	0.63	0.79	1.30	2.71	0.76	1.07	73.80%
YoY %	288.89%	-20.25%	-39.23%	-52.03%	256.58%	-28.97%	-	-
Horiz. %	228.97%	58.88%	73.83%	121.50%	253.27%	71.03%	100.00%	-
P/EPS	68.59	11.04	13.17	24.15	38.74	10.99	15.65	168.05%
YoY %	521.29%	-16.17%	-45.47%	-37.66%	252.50%	-29.78%	-	-
Horiz. %	438.27%	70.54%	84.15%	154.31%	247.54%	70.22%	100.00%	-
EY	1.46	9.06	7.59	4.14	2.58	9.10	6.39	-62.65%
YoY %	-83.89%	19.37%	83.33%	60.47%	-71.65%	42.41%	-	-
Horiz. %	22.85%	141.78%	118.78%	64.79%	40.38%	142.41%	100.00%	-
DY	0.00	5.11	2.22	2.00	0.00	5.00	2.04	-
YoY %	0.00%	130.18%	11.00%	0.00%	0.00%	145.10%	-	-
Horiz. %	0.00%	250.49%	108.82%	98.04%	0.00%	245.10%	100.00%	-
P/NAPS	0.61	0.63	0.65	0.73	0.78	0.70	0.92	-23.98%
YoY %	-3.17%	-3.08%	-10.96%	-6.41%	11.43%	-23.91%	-	-
Horiz. %	66.30%	68.48%	70.65%	79.35%	84.78%	76.09%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	29/06/05	24/03/05	31/12/04	28/09/04	29/06/04	12/04/04	31/12/03	-
Price	1.03	1.07	1.35	1.36	1.41	1.62	1.40	-
P/RPS	2.40	0.50	0.79	1.18	2.39	0.88	1.02	76.99%
YoY %	380.00%	-36.71%	-33.05%	-50.63%	171.59%	-13.73%	-	-
Horiz. %	235.29%	49.02%	77.45%	115.69%	234.31%	86.27%	100.00%	-
P/EPS	67.28	8.62	13.17	21.90	34.14	12.71	14.91	173.31%
YoY %	680.51%	-34.55%	-39.86%	-35.85%	168.61%	-14.76%	-	-
Horiz. %	451.24%	57.81%	88.33%	146.88%	228.97%	85.24%	100.00%	-
EY	1.49	11.60	7.59	4.57	2.93	7.87	6.71	-63.36%
YoY %	-87.16%	52.83%	66.08%	55.97%	-62.77%	17.29%	-	-
Horiz. %	22.21%	172.88%	113.11%	68.11%	43.67%	117.29%	100.00%	-
DY	0.00	6.54	2.22	2.21	0.00	4.32	2.14	-
YoY %	0.00%	194.59%	0.45%	0.00%	0.00%	101.87%	-	-
Horiz. %	0.00%	305.61%	103.74%	103.27%	0.00%	201.87%	100.00%	-
P/NAPS	0.60	0.49	0.65	0.66	0.68	0.81	0.88	-22.55%
YoY %	22.45%	-24.62%	-1.52%	-2.94%	-16.05%	-7.95%	-	-
Horiz. %	68.18%	55.68%	73.86%	75.00%	77.27%	92.05%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos