[KMLOONG] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 49.89%
YoY- 20.81%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 111,174 67,964 77,821 69,108 63,881 52,253 52,377 65.38%
PBT 18,521 5,738 11,198 8,808 4,784 5,653 2,233 311.33%
Tax -4,557 -1,223 -3,290 -2,214 -1,217 -1,048 -851 207.02%
NP 13,964 4,515 7,908 6,594 3,567 4,605 1,382 369.36%
-
NP to SH 11,782 4,550 7,414 6,234 4,159 4,643 2,198 207.22%
-
Tax Rate 24.60% 21.31% 29.38% 25.14% 25.44% 18.54% 38.11% -
Total Cost 97,210 63,449 69,913 62,514 60,314 47,648 50,995 53.92%
-
Net Worth 328,350 317,641 171,160 306,562 302,939 302,136 308,610 4.23%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 5,267 - 11,981 - 5,134 - 6,858 -16.17%
Div Payout % 44.71% - 161.60% - 123.46% - 312.01% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 328,350 317,641 171,160 306,562 302,939 302,136 308,610 4.23%
NOSH 175,588 171,698 171,160 171,263 171,152 170,698 171,450 1.60%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 12.56% 6.64% 10.16% 9.54% 5.58% 8.81% 2.64% -
ROE 3.59% 1.43% 4.33% 2.03% 1.37% 1.54% 0.71% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 63.32 39.58 45.47 40.35 37.32 30.61 30.55 62.77%
EPS 6.71 2.65 4.33 3.64 2.43 2.72 1.29 201.11%
DPS 3.00 0.00 7.00 0.00 3.00 0.00 4.00 -17.49%
NAPS 1.87 1.85 1.00 1.79 1.77 1.77 1.80 2.58%
Adjusted Per Share Value based on latest NOSH - 171,263
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 11.37 6.95 7.96 7.07 6.53 5.35 5.36 65.32%
EPS 1.21 0.47 0.76 0.64 0.43 0.47 0.22 212.55%
DPS 0.54 0.00 1.23 0.00 0.53 0.00 0.70 -15.92%
NAPS 0.3359 0.3249 0.1751 0.3136 0.3099 0.3091 0.3157 4.23%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 2.71 2.22 1.60 1.47 1.47 1.29 1.14 -
P/RPS 4.28 5.61 3.52 3.64 3.94 4.21 3.73 9.63%
P/EPS 40.39 83.77 36.94 40.38 60.49 47.43 88.92 -40.99%
EY 2.48 1.19 2.71 2.48 1.65 2.11 1.12 70.13%
DY 1.11 0.00 4.38 0.00 2.04 0.00 3.51 -53.68%
P/NAPS 1.45 1.20 1.60 0.82 0.83 0.73 0.63 74.58%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 28/09/06 29/06/06 31/03/06 -
Price 2.41 2.28 1.73 1.64 1.40 1.30 1.21 -
P/RPS 3.81 5.76 3.80 4.06 3.75 4.25 3.96 -2.54%
P/EPS 35.92 86.04 39.94 45.05 57.61 47.79 94.38 -47.57%
EY 2.78 1.16 2.50 2.22 1.74 2.09 1.06 90.51%
DY 1.24 0.00 4.05 0.00 2.14 0.00 3.31 -48.12%
P/NAPS 1.29 1.23 1.73 0.92 0.79 0.73 0.67 54.95%

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