[KMLOONG] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -2.82%
YoY- 19.05%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 49,996 51,801 55,448 38,886 44,248 39,360 37,892 20.23%
PBT 4,096 5,942 3,419 2,826 3,576 4,644 3,219 17.37%
Tax -518 -1,120 -657 -382 -1,061 -1,596 -946 -32.99%
NP 3,578 4,822 2,762 2,444 2,515 3,048 2,273 35.20%
-
NP to SH 3,578 4,822 2,762 2,444 2,515 3,048 2,273 35.20%
-
Tax Rate 12.65% 18.85% 19.22% 13.52% 29.67% 34.37% 29.39% -
Total Cost 46,418 46,979 52,686 36,442 41,733 36,312 35,619 19.25%
-
Net Worth 213,400 170,690 168,492 171,827 106,735 174,177 170,741 15.98%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 4,268 3,200 - - 4,269 2,137 - -
Div Payout % 119.28% 66.37% - - 169.76% 70.12% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 213,400 170,690 168,492 171,827 106,735 174,177 170,741 15.98%
NOSH 106,700 106,681 106,640 106,724 106,735 106,857 106,713 -0.00%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.16% 9.31% 4.98% 6.29% 5.68% 7.74% 6.00% -
ROE 1.68% 2.83% 1.64% 1.42% 2.36% 1.75% 1.33% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 46.86 48.56 52.00 36.44 41.46 36.83 35.51 20.24%
EPS 3.35 4.52 2.59 2.29 2.36 2.86 2.13 35.13%
DPS 4.00 3.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 2.00 1.60 1.58 1.61 1.00 1.63 1.60 15.99%
Adjusted Per Share Value based on latest NOSH - 106,724
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.12 5.30 5.67 3.98 4.53 4.03 3.88 20.24%
EPS 0.37 0.49 0.28 0.25 0.26 0.31 0.23 37.17%
DPS 0.44 0.33 0.00 0.00 0.44 0.22 0.00 -
NAPS 0.2184 0.1747 0.1724 0.1758 0.1092 0.1782 0.1747 16.00%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.40 1.47 1.34 1.24 1.31 1.26 1.45 -
P/RPS 2.99 3.03 2.58 3.40 3.16 3.42 4.08 -18.66%
P/EPS 41.75 32.52 51.74 54.15 55.60 44.17 68.08 -27.75%
EY 2.40 3.07 1.93 1.85 1.80 2.26 1.47 38.52%
DY 2.86 2.04 0.00 0.00 3.05 1.59 0.00 -
P/NAPS 0.70 0.92 0.85 0.77 1.31 0.77 0.91 -16.00%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 12/04/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 -
Price 1.62 1.40 1.27 1.29 1.18 1.33 1.28 -
P/RPS 3.46 2.88 2.44 3.54 2.85 3.61 3.60 -2.60%
P/EPS 48.31 30.97 49.03 56.33 50.08 46.63 60.09 -13.50%
EY 2.07 3.23 2.04 1.78 2.00 2.14 1.66 15.80%
DY 2.47 2.14 0.00 0.00 3.39 1.50 0.00 -
P/NAPS 0.81 0.88 0.80 0.80 1.18 0.82 0.80 0.82%

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