[KMLOONG] QoQ Quarter Result on 30-Apr-2002 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 16.45%
YoY- 28.71%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 44,248 39,360 37,892 25,817 26,524 28,180 22,743 55.65%
PBT 3,576 4,644 3,219 2,724 2,737 2,987 1,699 64.01%
Tax -1,061 -1,596 -946 -671 -974 -664 -468 72.31%
NP 2,515 3,048 2,273 2,053 1,763 2,323 1,231 60.80%
-
NP to SH 2,515 3,048 2,273 2,053 1,763 2,323 1,231 60.80%
-
Tax Rate 29.67% 34.37% 29.39% 24.63% 35.59% 22.23% 27.55% -
Total Cost 41,733 36,312 35,619 23,764 24,761 25,857 21,512 55.36%
-
Net Worth 106,735 174,177 170,741 171,083 168,820 168,364 170,199 -26.67%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,269 2,137 - - 3,205 2,131 - -
Div Payout % 169.76% 70.12% - - 181.82% 91.74% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 106,735 174,177 170,741 171,083 168,820 168,364 170,199 -26.67%
NOSH 106,735 106,857 106,713 106,927 106,848 106,559 107,043 -0.19%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 5.68% 7.74% 6.00% 7.95% 6.65% 8.24% 5.41% -
ROE 2.36% 1.75% 1.33% 1.20% 1.04% 1.38% 0.72% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 41.46 36.83 35.51 24.14 24.82 26.45 21.25 55.94%
EPS 2.36 2.86 2.13 1.92 1.65 2.18 1.15 61.27%
DPS 4.00 2.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.00 1.63 1.60 1.60 1.58 1.58 1.59 -26.53%
Adjusted Per Share Value based on latest NOSH - 106,927
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 4.53 4.03 3.88 2.64 2.71 2.88 2.33 55.58%
EPS 0.26 0.31 0.23 0.21 0.18 0.24 0.13 58.53%
DPS 0.44 0.22 0.00 0.00 0.33 0.22 0.00 -
NAPS 0.1092 0.1781 0.1746 0.175 0.1727 0.1722 0.1741 -26.66%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 1.31 1.26 1.45 1.57 0.00 0.00 0.00 -
P/RPS 3.16 3.42 4.08 6.50 0.00 0.00 0.00 -
P/EPS 55.60 44.17 68.08 81.77 0.00 0.00 0.00 -
EY 1.80 2.26 1.47 1.22 0.00 0.00 0.00 -
DY 3.05 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.77 0.91 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 29/12/01 28/09/01 -
Price 1.18 1.33 1.28 1.42 1.46 0.00 0.00 -
P/RPS 2.85 3.61 3.60 5.88 5.88 0.00 0.00 -
P/EPS 50.08 46.63 60.09 73.96 88.48 0.00 0.00 -
EY 2.00 2.14 1.66 1.35 1.13 0.00 0.00 -
DY 3.39 1.50 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 1.18 0.82 0.80 0.89 0.92 0.00 0.00 -

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
Post a Comment