[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 131.47%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 52,253 218,679 166,302 106,682 48,640 230,706 182,261 -56.62%
PBT 5,653 14,251 12,018 4,656 1,786 16,402 14,257 -46.11%
Tax -1,048 -4,313 -3,462 -1,313 -481 -3,151 -3,320 -53.73%
NP 4,605 9,938 8,556 3,343 1,305 13,251 10,937 -43.91%
-
NP to SH 4,643 11,381 9,183 4,023 1,738 13,251 10,937 -43.60%
-
Tax Rate 18.54% 30.26% 28.81% 28.20% 26.93% 19.21% 23.29% -
Total Cost 47,648 208,741 157,746 103,339 47,335 217,455 171,324 -57.49%
-
Net Worth 302,136 274,358 261,502 134,100 195,270 231,618 220,874 23.29%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 10,974 4,561 4,023 - 7,471 3,201 -
Div Payout % - 96.43% 49.67% 100.00% - 56.38% 29.27% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 302,136 274,358 261,502 134,100 195,270 231,618 220,874 23.29%
NOSH 170,698 156,776 152,036 134,100 113,529 106,736 106,702 36.90%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 8.81% 4.54% 5.14% 3.13% 2.68% 5.74% 6.00% -
ROE 1.54% 4.15% 3.51% 3.00% 0.89% 5.72% 4.95% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 30.61 139.48 109.38 79.55 42.84 216.15 170.81 -68.31%
EPS 2.72 7.26 6.04 2.82 1.53 12.41 10.25 -58.80%
DPS 0.00 7.00 3.00 3.00 0.00 7.00 3.00 -
NAPS 1.77 1.75 1.72 1.00 1.72 2.17 2.07 -9.93%
Adjusted Per Share Value based on latest NOSH - 228,600
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 5.35 22.40 17.03 10.93 4.98 23.63 18.67 -56.63%
EPS 0.48 1.17 0.94 0.41 0.18 1.36 1.12 -43.24%
DPS 0.00 1.12 0.47 0.41 0.00 0.77 0.33 -
NAPS 0.3095 0.281 0.2678 0.1374 0.20 0.2372 0.2262 23.31%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.29 1.14 1.20 1.08 1.05 1.37 1.35 -
P/RPS 4.21 0.82 1.10 1.36 2.45 0.63 0.79 206.03%
P/EPS 47.43 15.70 19.87 36.00 68.59 11.04 13.17 135.50%
EY 2.11 6.37 5.03 2.78 1.46 9.06 7.59 -57.50%
DY 0.00 6.14 2.50 2.78 0.00 5.11 2.22 -
P/NAPS 0.73 0.65 0.70 1.08 0.61 0.63 0.65 8.06%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 31/03/06 27/12/05 22/09/05 29/06/05 24/03/05 31/12/04 -
Price 1.30 1.21 1.08 1.16 1.03 1.07 1.35 -
P/RPS 4.25 0.87 0.99 1.46 2.40 0.50 0.79 207.97%
P/EPS 47.79 16.67 17.88 38.67 67.28 8.62 13.17 136.69%
EY 2.09 6.00 5.59 2.59 1.49 11.60 7.59 -57.77%
DY 0.00 5.79 2.78 2.59 0.00 6.54 2.22 -
P/NAPS 0.73 0.69 0.63 1.16 0.60 0.49 0.65 8.06%

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