[KMLOONG] YoY Annual (Unaudited) Result on 31-Jan-2002 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 230,706 196,131 147,318 98,513 116,641 12,029 80.42%
PBT 16,402 16,283 14,164 9,492 16,894 5,867 22.80%
Tax -3,151 -2,677 -4,267 -2,580 -7,616 -1,500 15.98%
NP 13,251 13,606 9,897 6,912 9,278 4,367 24.82%
-
NP to SH 13,251 13,606 9,897 6,912 9,278 4,367 24.82%
-
Tax Rate 19.21% 16.44% 30.13% 27.18% 45.08% 25.57% -
Total Cost 217,455 182,525 137,421 91,601 107,363 7,662 95.11%
-
Net Worth 231,618 214,600 161,272 168,793 95,800 0 -
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 7,471 7,473 6,408 5,341 3,031 - -
Div Payout % 56.38% 54.93% 64.75% 77.28% 32.68% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 231,618 214,600 161,272 168,793 95,800 0 -
NOSH 106,736 106,766 106,803 106,831 60,633 9 551.51%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.74% 6.94% 6.72% 7.02% 7.95% 36.30% -
ROE 5.72% 6.34% 6.14% 4.09% 9.68% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 216.15 183.70 137.93 92.21 192.37 120,302.03 -71.71%
EPS 12.41 12.75 9.27 6.47 15.16 43,672.28 -80.43%
DPS 7.00 7.00 6.00 5.00 5.00 0.00 -
NAPS 2.17 2.01 1.51 1.58 1.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,848
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 23.60 20.06 15.07 10.08 11.93 1.23 80.43%
EPS 1.36 1.39 1.01 0.71 0.95 0.45 24.72%
DPS 0.76 0.76 0.66 0.55 0.31 0.00 -
NAPS 0.2369 0.2195 0.165 0.1727 0.098 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 31/01/03 - - - -
Price 1.37 1.40 1.31 0.00 0.00 0.00 -
P/RPS 0.63 0.76 0.95 0.00 0.00 0.00 -
P/EPS 11.04 10.99 14.14 0.00 0.00 0.00 -
EY 9.06 9.10 7.07 0.00 0.00 0.00 -
DY 5.11 5.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/03/05 12/04/04 31/03/03 28/03/02 30/03/01 - -
Price 1.07 1.62 1.18 1.46 0.00 0.00 -
P/RPS 0.50 0.88 0.86 1.58 0.00 0.00 -
P/EPS 8.62 12.71 12.73 22.57 0.00 0.00 -
EY 11.60 7.87 7.85 4.43 0.00 0.00 -
DY 6.54 4.32 5.08 3.42 0.00 0.00 -
P/NAPS 0.49 0.81 0.78 0.92 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