[KMLOONG] QoQ Quarter Result on 31-Jan-2005 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -46.27%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 59,620 58,042 48,640 48,444 59,019 60,085 63,157 -3.75%
PBT 7,362 2,870 1,786 2,145 5,714 2,045 6,498 8.65%
Tax -2,149 -832 -481 168 -1,409 174 -2,085 2.03%
NP 5,213 2,038 1,305 2,313 4,305 2,219 4,413 11.71%
-
NP to SH 5,160 2,286 1,738 2,313 4,305 2,219 4,413 10.95%
-
Tax Rate 29.19% 28.99% 26.93% -7.83% 24.66% -8.51% 32.09% -
Total Cost 54,407 56,004 47,335 46,131 54,714 57,866 58,744 -4.97%
-
Net Worth 293,880 228,600 195,270 223,325 221,125 218,699 220,115 21.18%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 6,858 - 4,274 - 3,200 - -
Div Payout % - 300.00% - 184.79% - 144.23% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 293,880 228,600 195,270 223,325 221,125 218,699 220,115 21.18%
NOSH 170,860 228,600 113,529 106,854 106,823 106,682 106,852 36.62%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 8.74% 3.51% 2.68% 4.77% 7.29% 3.69% 6.99% -
ROE 1.76% 1.00% 0.89% 1.04% 1.95% 1.01% 2.00% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 34.89 25.39 42.84 45.34 55.25 56.32 59.11 -29.56%
EPS 3.02 1.34 1.53 2.17 4.03 2.08 4.13 -18.78%
DPS 0.00 3.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.72 1.00 1.72 2.09 2.07 2.05 2.06 -11.30%
Adjusted Per Share Value based on latest NOSH - 106,854
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 6.10 5.94 4.98 4.96 6.04 6.15 6.46 -3.74%
EPS 0.53 0.23 0.18 0.24 0.44 0.23 0.45 11.49%
DPS 0.00 0.70 0.00 0.44 0.00 0.33 0.00 -
NAPS 0.3006 0.2338 0.1997 0.2284 0.2262 0.2237 0.2252 21.16%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.20 1.08 1.05 1.37 1.35 1.50 1.60 -
P/RPS 3.44 4.25 2.45 3.02 2.44 2.66 2.71 17.18%
P/EPS 39.74 108.00 68.59 63.29 33.50 72.12 38.74 1.70%
EY 2.52 0.93 1.46 1.58 2.99 1.39 2.58 -1.55%
DY 0.00 2.78 0.00 2.92 0.00 2.00 0.00 -
P/NAPS 0.70 1.08 0.61 0.66 0.65 0.73 0.78 -6.94%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 27/12/05 22/09/05 29/06/05 24/03/05 31/12/04 28/09/04 29/06/04 -
Price 1.08 1.16 1.03 1.07 1.35 1.36 1.41 -
P/RPS 3.10 4.57 2.40 2.36 2.44 2.41 2.39 18.87%
P/EPS 35.76 116.00 67.28 49.43 33.50 65.38 34.14 3.13%
EY 2.80 0.86 1.49 2.02 2.99 1.53 2.93 -2.97%
DY 0.00 2.59 0.00 3.74 0.00 2.21 0.00 -
P/NAPS 0.63 1.16 0.60 0.51 0.65 0.66 0.68 -4.95%

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