[KMLOONG] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -24.86%
YoY- -60.62%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 52,377 59,620 58,042 48,640 48,444 59,019 60,085 -8.72%
PBT 2,233 7,362 2,870 1,786 2,145 5,714 2,045 6.02%
Tax -851 -2,149 -832 -481 168 -1,409 174 -
NP 1,382 5,213 2,038 1,305 2,313 4,305 2,219 -27.00%
-
NP to SH 2,198 5,160 2,286 1,738 2,313 4,305 2,219 -0.63%
-
Tax Rate 38.11% 29.19% 28.99% 26.93% -7.83% 24.66% -8.51% -
Total Cost 50,995 54,407 56,004 47,335 46,131 54,714 57,866 -8.06%
-
Net Worth 308,610 293,880 228,600 195,270 223,325 221,125 218,699 25.72%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 6,858 - 6,858 - 4,274 - 3,200 65.99%
Div Payout % 312.01% - 300.00% - 184.79% - 144.23% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 308,610 293,880 228,600 195,270 223,325 221,125 218,699 25.72%
NOSH 171,450 170,860 228,600 113,529 106,854 106,823 106,682 37.08%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.64% 8.74% 3.51% 2.68% 4.77% 7.29% 3.69% -
ROE 0.71% 1.76% 1.00% 0.89% 1.04% 1.95% 1.01% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 30.55 34.89 25.39 42.84 45.34 55.25 56.32 -33.41%
EPS 1.29 3.02 1.34 1.53 2.17 4.03 2.08 -27.21%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.07%
NAPS 1.80 1.72 1.00 1.72 2.09 2.07 2.05 -8.28%
Adjusted Per Share Value based on latest NOSH - 113,529
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 5.36 6.10 5.94 4.97 4.95 6.04 6.15 -8.73%
EPS 0.22 0.53 0.23 0.18 0.24 0.44 0.23 -2.91%
DPS 0.70 0.00 0.70 0.00 0.44 0.00 0.33 64.86%
NAPS 0.3156 0.3006 0.2338 0.1997 0.2284 0.2262 0.2237 25.71%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.14 1.20 1.08 1.05 1.37 1.35 1.50 -
P/RPS 3.73 3.44 4.25 2.45 3.02 2.44 2.66 25.20%
P/EPS 88.92 39.74 108.00 68.59 63.29 33.50 72.12 14.93%
EY 1.12 2.52 0.93 1.46 1.58 2.99 1.39 -13.37%
DY 3.51 0.00 2.78 0.00 2.92 0.00 2.00 45.34%
P/NAPS 0.63 0.70 1.08 0.61 0.66 0.65 0.73 -9.33%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 27/12/05 22/09/05 29/06/05 24/03/05 31/12/04 28/09/04 -
Price 1.21 1.08 1.16 1.03 1.07 1.35 1.36 -
P/RPS 3.96 3.10 4.57 2.40 2.36 2.44 2.41 39.12%
P/EPS 94.38 35.76 116.00 67.28 49.43 33.50 65.38 27.64%
EY 1.06 2.80 0.86 1.49 2.02 2.99 1.53 -21.65%
DY 3.31 0.00 2.59 0.00 3.74 0.00 2.21 30.80%
P/NAPS 0.67 0.63 1.16 0.60 0.51 0.65 0.66 1.00%

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