[KMLOONG] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 8.58%
YoY- -31.07%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 147,317 129,593 118,413 103,264 98,513 93,246 98,166 30.98%
PBT 14,163 13,180 11,523 10,003 9,348 10,687 13,552 2.97%
Tax -4,204 -4,117 -3,185 -2,654 -2,580 -2,153 -2,887 28.38%
NP 9,959 9,063 8,338 7,349 6,768 8,534 10,665 -4.45%
-
NP to SH 9,959 9,063 8,338 7,349 6,768 8,534 10,665 -4.45%
-
Tax Rate 29.68% 31.24% 27.64% 26.53% 27.60% 20.15% 21.30% -
Total Cost 137,358 120,530 110,075 95,915 91,745 84,712 87,501 34.95%
-
Net Worth 106,735 174,177 170,741 106,927 106,848 168,364 170,199 -26.67%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 6,406 5,342 5,336 5,336 5,336 3,950 1,819 130.94%
Div Payout % 64.33% 58.95% 64.00% 72.62% 78.85% 46.29% 17.06% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 106,735 174,177 170,741 106,927 106,848 168,364 170,199 -26.67%
NOSH 106,735 106,857 106,713 106,927 106,848 106,559 107,043 -0.19%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 6.76% 6.99% 7.04% 7.12% 6.87% 9.15% 10.86% -
ROE 9.33% 5.20% 4.88% 6.87% 6.33% 5.07% 6.27% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 138.02 121.28 110.96 96.57 92.20 87.51 91.71 31.22%
EPS 9.33 8.48 7.81 6.87 6.33 8.01 9.96 -4.25%
DPS 6.00 5.00 5.00 5.00 5.00 3.71 1.70 131.27%
NAPS 1.00 1.63 1.60 1.00 1.00 1.58 1.59 -26.53%
Adjusted Per Share Value based on latest NOSH - 106,927
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 15.07 13.26 12.11 10.56 10.08 9.54 10.04 30.99%
EPS 1.02 0.93 0.85 0.75 0.69 0.87 1.09 -4.31%
DPS 0.66 0.55 0.55 0.55 0.55 0.40 0.19 128.84%
NAPS 0.1092 0.1782 0.1747 0.1094 0.1093 0.1722 0.1741 -26.66%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 1.31 1.26 1.45 1.57 0.00 0.00 0.00 -
P/RPS 0.95 1.04 1.31 1.63 0.00 0.00 0.00 -
P/EPS 14.04 14.86 18.56 22.84 0.00 0.00 0.00 -
EY 7.12 6.73 5.39 4.38 0.00 0.00 0.00 -
DY 4.58 3.97 3.45 3.18 0.00 0.00 0.00 -
P/NAPS 1.31 0.77 0.91 1.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 29/12/01 28/09/01 -
Price 1.18 1.33 1.28 1.42 1.46 0.00 0.00 -
P/RPS 0.85 1.10 1.15 1.47 1.58 0.00 0.00 -
P/EPS 12.65 15.68 16.38 20.66 23.05 0.00 0.00 -
EY 7.91 6.38 6.10 4.84 4.34 0.00 0.00 -
DY 5.08 3.76 3.91 3.52 3.42 0.00 0.00 -
P/NAPS 1.18 0.82 0.80 1.42 1.46 0.00 0.00 -

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