[KMLOONG] QoQ Cumulative 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- 70.82%
YoY- 63.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 179,138 67,964 263,063 185,242 116,134 52,253 218,679 -12.48%
PBT 24,259 5,738 30,443 19,245 10,437 5,653 14,251 42.70%
Tax -5,780 -1,223 -7,769 -4,479 -2,265 -1,048 -4,313 21.61%
NP 18,479 4,515 22,674 14,766 8,172 4,605 9,938 51.38%
-
NP to SH 16,332 4,550 22,449 15,036 8,802 4,643 11,381 27.30%
-
Tax Rate 23.83% 21.31% 25.52% 23.27% 21.70% 18.54% 30.26% -
Total Cost 160,659 63,449 240,389 170,476 107,962 47,648 208,741 -16.05%
-
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 5,190 - 17,109 5,131 5,127 - 10,974 -39.38%
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 5.05% 1.43% 7.17% 4.91% 2.91% 1.54% 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 103.54 39.58 153.75 108.29 67.95 30.61 139.48 -18.06%
EPS 9.44 2.65 13.13 8.79 5.15 2.72 7.26 19.18%
DPS 3.00 0.00 10.00 3.00 3.00 0.00 7.00 -43.24%
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 18.32 6.95 26.91 18.95 11.88 5.34 22.37 -12.49%
EPS 1.67 0.47 2.30 1.54 0.90 0.47 1.16 27.58%
DPS 0.53 0.00 1.75 0.52 0.52 0.00 1.12 -39.35%
NAPS 0.3309 0.3249 0.3202 0.3132 0.3094 0.309 0.2806 11.65%
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 2.62 5.61 1.04 1.36 2.16 4.21 0.82 117.39%
P/EPS 28.71 83.77 12.19 16.72 28.54 47.43 15.70 49.70%
EY 3.48 1.19 8.20 5.98 3.50 2.11 6.37 -33.24%
DY 1.11 0.00 6.25 2.04 2.04 0.00 6.14 -68.12%
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 2.33 5.76 1.13 1.51 2.06 4.25 0.87 93.20%
P/EPS 25.53 86.04 13.19 18.66 27.18 47.79 16.67 32.96%
EY 3.92 1.16 7.58 5.36 3.68 2.09 6.00 -24.76%
DY 1.24 0.00 5.78 1.83 2.14 0.00 5.79 -64.30%
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