[KMLOONG] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -19.98%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 118,413 103,264 98,513 93,246 98,166 106,409 85,343 24.47%
PBT 11,523 10,003 9,348 10,687 13,552 15,603 13,534 -10.19%
Tax -3,185 -2,654 -2,580 -2,153 -2,887 -4,941 -4,467 -20.23%
NP 8,338 7,349 6,768 8,534 10,665 10,662 9,067 -5.44%
-
NP to SH 8,338 7,349 6,768 8,534 10,665 10,662 9,067 -5.44%
-
Tax Rate 27.64% 26.53% 27.60% 20.15% 21.30% 31.67% 33.01% -
Total Cost 110,075 95,915 91,745 84,712 87,501 95,747 76,276 27.78%
-
Net Worth 170,741 106,927 106,848 168,364 170,199 169,134 95,814 47.14%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 5,336 5,336 5,336 3,950 1,819 1,819 1,819 105.32%
Div Payout % 64.00% 72.62% 78.85% 46.29% 17.06% 17.06% 20.06% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 170,741 106,927 106,848 168,364 170,199 169,134 95,814 47.14%
NOSH 106,713 106,927 106,848 106,559 107,043 107,046 60,642 45.90%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 7.04% 7.12% 6.87% 9.15% 10.86% 10.02% 10.62% -
ROE 4.88% 6.87% 6.33% 5.07% 6.27% 6.30% 9.46% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 110.96 96.57 92.20 87.51 91.71 99.40 140.73 -14.69%
EPS 7.81 6.87 6.33 8.01 9.96 9.96 14.95 -35.21%
DPS 5.00 5.00 5.00 3.71 1.70 1.70 3.00 40.70%
NAPS 1.60 1.00 1.00 1.58 1.59 1.58 1.58 0.84%
Adjusted Per Share Value based on latest NOSH - 106,559
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 12.12 10.57 10.08 9.54 10.04 10.89 8.73 24.52%
EPS 0.85 0.75 0.69 0.87 1.09 1.09 0.93 -5.83%
DPS 0.55 0.55 0.55 0.40 0.19 0.19 0.19 103.50%
NAPS 0.1747 0.1094 0.1093 0.1723 0.1742 0.1731 0.098 47.17%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 1.45 1.57 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.56 22.84 0.00 0.00 0.00 0.00 0.00 -
EY 5.39 4.38 0.00 0.00 0.00 0.00 0.00 -
DY 3.45 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 28/06/02 28/03/02 29/12/01 28/09/01 29/06/01 - -
Price 1.28 1.42 1.46 0.00 0.00 0.00 0.00 -
P/RPS 1.15 1.47 1.58 0.00 0.00 0.00 0.00 -
P/EPS 16.38 20.66 23.05 0.00 0.00 0.00 0.00 -
EY 6.10 4.84 4.34 0.00 0.00 0.00 0.00 -
DY 3.91 3.52 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.42 1.46 0.00 0.00 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