[KMLOONG] QoQ Quarter Result on 30-Apr-2006 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 111.24%
YoY- 167.15%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 77,821 69,108 63,881 52,253 52,377 59,620 58,042 21.52%
PBT 11,198 8,808 4,784 5,653 2,233 7,362 2,870 147.22%
Tax -3,290 -2,214 -1,217 -1,048 -851 -2,149 -832 149.43%
NP 7,908 6,594 3,567 4,605 1,382 5,213 2,038 146.32%
-
NP to SH 7,414 6,234 4,159 4,643 2,198 5,160 2,286 118.63%
-
Tax Rate 29.38% 25.14% 25.44% 18.54% 38.11% 29.19% 28.99% -
Total Cost 69,913 62,514 60,314 47,648 50,995 54,407 56,004 15.89%
-
Net Worth 171,160 306,562 302,939 302,136 308,610 293,880 228,600 -17.50%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 11,981 - 5,134 - 6,858 - 6,858 44.90%
Div Payout % 161.60% - 123.46% - 312.01% - 300.00% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 171,160 306,562 302,939 302,136 308,610 293,880 228,600 -17.50%
NOSH 171,160 171,263 171,152 170,698 171,450 170,860 228,600 -17.50%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 10.16% 9.54% 5.58% 8.81% 2.64% 8.74% 3.51% -
ROE 4.33% 2.03% 1.37% 1.54% 0.71% 1.76% 1.00% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 45.47 40.35 37.32 30.61 30.55 34.89 25.39 47.31%
EPS 4.33 3.64 2.43 2.72 1.29 3.02 1.34 118.10%
DPS 7.00 0.00 3.00 0.00 4.00 0.00 3.00 75.64%
NAPS 1.00 1.79 1.77 1.77 1.80 1.72 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 170,698
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 7.96 7.07 6.53 5.34 5.36 6.10 5.94 21.48%
EPS 0.76 0.64 0.43 0.47 0.22 0.53 0.23 121.36%
DPS 1.23 0.00 0.53 0.00 0.70 0.00 0.70 45.46%
NAPS 0.1751 0.3135 0.3098 0.309 0.3156 0.3006 0.2338 -17.48%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 1.60 1.47 1.47 1.29 1.14 1.20 1.08 -
P/RPS 3.52 3.64 3.94 4.21 3.73 3.44 4.25 -11.77%
P/EPS 36.94 40.38 60.49 47.43 88.92 39.74 108.00 -50.99%
EY 2.71 2.48 1.65 2.11 1.12 2.52 0.93 103.61%
DY 4.38 0.00 2.04 0.00 3.51 0.00 2.78 35.28%
P/NAPS 1.60 0.82 0.83 0.73 0.63 0.70 1.08 29.86%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 29/12/06 28/09/06 29/06/06 31/03/06 27/12/05 22/09/05 -
Price 1.73 1.64 1.40 1.30 1.21 1.08 1.16 -
P/RPS 3.80 4.06 3.75 4.25 3.96 3.10 4.57 -11.54%
P/EPS 39.94 45.05 57.61 47.79 94.38 35.76 116.00 -50.77%
EY 2.50 2.22 1.74 2.09 1.06 2.80 0.86 103.29%
DY 4.05 0.00 2.14 0.00 3.31 0.00 2.59 34.61%
P/NAPS 1.73 0.92 0.79 0.73 0.67 0.63 1.16 30.43%

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