[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 89.58%
YoY- 118.79%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 67,964 263,063 185,242 116,134 52,253 218,679 166,302 -45.01%
PBT 5,738 30,443 19,245 10,437 5,653 14,251 12,018 -38.99%
Tax -1,223 -7,769 -4,479 -2,265 -1,048 -4,313 -3,462 -50.12%
NP 4,515 22,674 14,766 8,172 4,605 9,938 8,556 -34.77%
-
NP to SH 4,550 22,449 15,036 8,802 4,643 11,381 9,183 -37.46%
-
Tax Rate 21.31% 25.52% 23.27% 21.70% 18.54% 30.26% 28.81% -
Total Cost 63,449 240,389 170,476 107,962 47,648 208,741 157,746 -45.60%
-
Net Worth 317,641 313,099 306,193 302,515 302,136 274,358 261,502 13.88%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 17,109 5,131 5,127 - 10,974 4,561 -
Div Payout % - 76.21% 34.13% 58.25% - 96.43% 49.67% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 317,641 313,099 306,193 302,515 302,136 274,358 261,502 13.88%
NOSH 171,698 171,092 171,058 170,912 170,698 156,776 152,036 8.46%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.64% 8.62% 7.97% 7.04% 8.81% 4.54% 5.14% -
ROE 1.43% 7.17% 4.91% 2.91% 1.54% 4.15% 3.51% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 39.58 153.75 108.29 67.95 30.61 139.48 109.38 -49.31%
EPS 2.65 13.13 8.79 5.15 2.72 7.26 6.04 -42.34%
DPS 0.00 10.00 3.00 3.00 0.00 7.00 3.00 -
NAPS 1.85 1.83 1.79 1.77 1.77 1.75 1.72 4.99%
Adjusted Per Share Value based on latest NOSH - 171,152
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 6.96 26.94 18.97 11.89 5.35 22.40 17.03 -45.01%
EPS 0.47 2.30 1.54 0.90 0.48 1.17 0.94 -37.08%
DPS 0.00 1.75 0.53 0.53 0.00 1.12 0.47 -
NAPS 0.3253 0.3206 0.3136 0.3098 0.3094 0.281 0.2678 13.88%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 2.22 1.60 1.47 1.47 1.29 1.14 1.20 -
P/RPS 5.61 1.04 1.36 2.16 4.21 0.82 1.10 197.17%
P/EPS 83.77 12.19 16.72 28.54 47.43 15.70 19.87 161.66%
EY 1.19 8.20 5.98 3.50 2.11 6.37 5.03 -61.84%
DY 0.00 6.25 2.04 2.04 0.00 6.14 2.50 -
P/NAPS 1.20 0.87 0.82 0.83 0.73 0.65 0.70 43.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 29/12/06 28/09/06 29/06/06 31/03/06 27/12/05 -
Price 2.28 1.73 1.64 1.40 1.30 1.21 1.08 -
P/RPS 5.76 1.13 1.51 2.06 4.25 0.87 0.99 224.53%
P/EPS 86.04 13.19 18.66 27.18 47.79 16.67 17.88 185.85%
EY 1.16 7.58 5.36 3.68 2.09 6.00 5.59 -65.05%
DY 0.00 5.78 1.83 2.14 0.00 5.79 2.78 -
P/NAPS 1.23 0.95 0.92 0.79 0.73 0.69 0.63 56.40%

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