[KMLOONG] QoQ Quarter Result on 31-Jan-2006 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -57.4%
YoY- -4.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 69,108 63,881 52,253 52,377 59,620 58,042 48,640 26.30%
PBT 8,808 4,784 5,653 2,233 7,362 2,870 1,786 188.89%
Tax -2,214 -1,217 -1,048 -851 -2,149 -832 -481 175.93%
NP 6,594 3,567 4,605 1,382 5,213 2,038 1,305 193.59%
-
NP to SH 6,234 4,159 4,643 2,198 5,160 2,286 1,738 133.77%
-
Tax Rate 25.14% 25.44% 18.54% 38.11% 29.19% 28.99% 26.93% -
Total Cost 62,514 60,314 47,648 50,995 54,407 56,004 47,335 20.31%
-
Net Worth 306,562 302,939 302,136 308,610 293,880 228,600 195,270 34.96%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 5,134 - 6,858 - 6,858 - -
Div Payout % - 123.46% - 312.01% - 300.00% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 306,562 302,939 302,136 308,610 293,880 228,600 195,270 34.96%
NOSH 171,263 171,152 170,698 171,450 170,860 228,600 113,529 31.43%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 9.54% 5.58% 8.81% 2.64% 8.74% 3.51% 2.68% -
ROE 2.03% 1.37% 1.54% 0.71% 1.76% 1.00% 0.89% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 40.35 37.32 30.61 30.55 34.89 25.39 42.84 -3.90%
EPS 3.64 2.43 2.72 1.29 3.02 1.34 1.53 77.93%
DPS 0.00 3.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.79 1.77 1.77 1.80 1.72 1.00 1.72 2.68%
Adjusted Per Share Value based on latest NOSH - 171,450
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 7.07 6.53 5.34 5.36 6.10 5.94 4.97 26.40%
EPS 0.64 0.43 0.47 0.22 0.53 0.23 0.18 132.41%
DPS 0.00 0.53 0.00 0.70 0.00 0.70 0.00 -
NAPS 0.3135 0.3098 0.309 0.3156 0.3006 0.2338 0.1997 34.96%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.47 1.47 1.29 1.14 1.20 1.08 1.05 -
P/RPS 3.64 3.94 4.21 3.73 3.44 4.25 2.45 30.10%
P/EPS 40.38 60.49 47.43 88.92 39.74 108.00 68.59 -29.68%
EY 2.48 1.65 2.11 1.12 2.52 0.93 1.46 42.22%
DY 0.00 2.04 0.00 3.51 0.00 2.78 0.00 -
P/NAPS 0.82 0.83 0.73 0.63 0.70 1.08 0.61 21.73%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 28/09/06 29/06/06 31/03/06 27/12/05 22/09/05 29/06/05 -
Price 1.64 1.40 1.30 1.21 1.08 1.16 1.03 -
P/RPS 4.06 3.75 4.25 3.96 3.10 4.57 2.40 41.83%
P/EPS 45.05 57.61 47.79 94.38 35.76 116.00 67.28 -23.40%
EY 2.22 1.74 2.09 1.06 2.80 0.86 1.49 30.35%
DY 0.00 2.14 0.00 3.31 0.00 2.59 0.00 -
P/NAPS 0.92 0.79 0.73 0.67 0.63 1.16 0.60 32.86%

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