[KMLOONG] YoY Annual (Unaudited) 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

YoY- -14.11%

Quarter Report

KLR-Results and Notes - 4th of FY06.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Annual (Unaudited) Result
Revenue	507,085	469,876	263,063	218,679	230,706	196,131	147,318	22.85%
YoY %	7.92%	78.62%	20.30%	-5.21%	17.63%	33.13%	-	-
Horiz. %	344.21%	318.95%	178.57%	148.44%	156.60%	133.13%	100.00%	-
PBT	104,384	96,036	30,443	14,251	16,402	16,283	14,164	39.45%
YoY %	8.69%	215.46%	113.62%	-13.11%	0.73%	14.96%	-	-
Horiz. %	736.97%	678.03%	214.93%	100.61%	115.80%	114.96%	100.00%	-
Tax	-22,821	-24,573	-7,769	-4,313	-3,151	-2,677	-4,267	32.20%
YoY %	7.13%	-216.30%	-80.13%	-36.88%	-17.71%	37.26%	-	-
Horiz. %	534.83%	575.88%	182.07%	101.08%	73.85%	62.74%	100.00%	-
NP	81,563	71,463	22,674	9,938	13,251	13,606	9,897	42.07%
YoY %	14.13%	215.18%	128.15%	-25.00%	-2.61%	37.48%	-	-
Horiz. %	824.12%	722.07%	229.10%	100.41%	133.89%	137.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,375	58,518	22,449	11,381	13,251	13,606	9,897	36.93%
YoY %	11.72%	160.67%	97.25%	-14.11%	-2.61%	37.48%	-	-
Horiz. %	660.55%	591.27%	226.83%	114.99%	133.89%	137.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.86%	25.59%	25.52%	30.26%	19.21%	16.44%	30.13%	-
YoY %	-14.58%	0.27%	-15.66%	57.52%	16.85%	-45.44%	-	-
Horiz. %	72.55%	84.93%	84.70%	100.43%	63.76%	54.56%	100.00%	-
Total Cost	425,522	398,413	240,389	208,741	217,455	182,525	137,421	20.70%
YoY %	6.80%	65.74%	15.16%	-4.01%	19.14%	32.82%	-	-
Horiz. %	309.65%	289.92%	174.93%	151.90%	158.24%	132.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,671	347,934	313,099	274,358	231,618	214,600	161,272	15.72%
YoY %	11.42%	11.13%	14.12%	18.45%	7.93%	33.07%	-	-
Horiz. %	240.38%	215.74%	194.14%	170.12%	143.62%	133.07%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	108,187	34,037	17,109	10,974	7,471	7,473	6,408	60.09%
YoY %	217.85%	98.94%	55.90%	46.89%	-0.03%	16.62%	-	-
Horiz. %	1,688.31%	531.16%	266.99%	171.25%	116.59%	116.62%	100.00%	-
Div Payout %	165.49%	58.17%	76.21%	96.43%	56.38%	54.93%	64.75%	-
YoY %	184.49%	-23.67%	-20.97%	71.04%	2.64%	-15.17%	-	-
Horiz. %	255.58%	89.84%	117.70%	148.93%	87.07%	84.83%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	387,671	347,934	313,099	274,358	231,618	214,600	161,272	15.72%
YoY %	11.42%	11.13%	14.12%	18.45%	7.93%	33.07%	-	-
Horiz. %	240.38%	215.74%	194.14%	170.12%	143.62%	133.07%	100.00%	-
NOSH	300,520	189,094	171,092	156,776	106,736	106,766	106,803	18.79%
YoY %	58.93%	10.52%	9.13%	46.88%	-0.03%	-0.03%	-	-
Horiz. %	281.38%	177.05%	160.19%	146.79%	99.94%	99.97%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	16.08%	15.21%	8.62%	4.54%	5.74%	6.94%	6.72%	-
YoY %	5.72%	76.45%	89.87%	-20.91%	-17.29%	3.27%	-	-
Horiz. %	239.29%	226.34%	128.27%	67.56%	85.42%	103.27%	100.00%	-
ROE	16.86%	16.82%	7.17%	4.15%	5.72%	6.34%	6.14%	-
YoY %	0.24%	134.59%	72.77%	-27.45%	-9.78%	3.26%	-	-
Horiz. %	274.59%	273.94%	116.78%	67.59%	93.16%	103.26%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	168.74	248.49	153.75	139.48	216.15	183.70	137.93	3.41%
YoY %	-32.09%	61.62%	10.23%	-35.47%	17.66%	33.18%	-	-
Horiz. %	122.34%	180.16%	111.47%	101.12%	156.71%	133.18%	100.00%	-
EPS	21.75	22.38	13.13	7.26	12.41	12.75	9.27	15.25%
YoY %	-2.82%	70.45%	80.85%	-41.50%	-2.67%	37.54%	-	-
Horiz. %	234.63%	241.42%	141.64%	78.32%	133.87%	137.54%	100.00%	-
DPS	36.00	18.00	10.00	7.00	7.00	7.00	6.00	34.76%
YoY %	100.00%	80.00%	42.86%	0.00%	0.00%	16.67%	-	-
Horiz. %	600.00%	300.00%	166.67%	116.67%	116.67%	116.67%	100.00%	-
NAPS	1.29	1.84	1.83	1.75	2.17	2.01	1.51	-2.58%
YoY %	-29.89%	0.55%	4.57%	-19.35%	7.96%	33.11%	-	-
Horiz. %	85.43%	121.85%	121.19%	115.89%	143.71%	133.11%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 171,450
RPS	51.87	48.07	26.91	22.37	23.60	20.06	15.07	22.85%
YoY %	7.91%	78.63%	20.30%	-5.21%	17.65%	33.11%	-	-
Horiz. %	344.19%	318.98%	178.57%	148.44%	156.60%	133.11%	100.00%	-
EPS	6.69	5.99	2.30	1.16	1.36	1.39	1.01	37.00%
YoY %	11.69%	160.43%	98.28%	-14.71%	-2.16%	37.62%	-	-
Horiz. %	662.38%	593.07%	227.72%	114.85%	134.65%	137.62%	100.00%	-
DPS	11.07	3.48	1.75	1.12	0.76	0.76	0.66	59.92%
YoY %	218.10%	98.86%	56.25%	47.37%	0.00%	15.15%	-	-
Horiz. %	1,677.27%	527.27%	265.15%	169.70%	115.15%	115.15%	100.00%	-
NAPS	0.3966	0.3559	0.3203	0.2806	0.2369	0.2195	0.165	15.72%
YoY %	11.44%	11.11%	14.15%	18.45%	7.93%	33.03%	-	-
Horiz. %	240.36%	215.70%	194.12%	170.06%	143.58%	133.03%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	31/01/03	-
Price	1.60	1.56	1.60	1.14	1.37	1.40	1.31	-
P/RPS	0.95	0.63	1.04	0.82	0.63	0.76	0.95	0.00%
YoY %	50.79%	-39.42%	26.83%	30.16%	-17.11%	-20.00%	-	-
Horiz. %	100.00%	66.32%	109.47%	86.32%	66.32%	80.00%	100.00%	-
P/EPS	7.35	5.04	12.19	15.70	11.04	10.99	14.14	-10.32%
YoY %	45.83%	-58.65%	-22.36%	42.21%	0.45%	-22.28%	-	-
Horiz. %	51.98%	35.64%	86.21%	111.03%	78.08%	77.72%	100.00%	-
EY	13.60	19.84	8.20	6.37	9.06	9.10	7.07	11.50%
YoY %	-31.45%	141.95%	28.73%	-29.69%	-0.44%	28.71%	-	-
Horiz. %	192.36%	280.62%	115.98%	90.10%	128.15%	128.71%	100.00%	-
DY	22.50	11.54	6.25	6.14	5.11	5.00	4.58	30.35%
YoY %	94.97%	84.64%	1.79%	20.16%	2.20%	9.17%	-	-
Horiz. %	491.27%	251.97%	136.46%	134.06%	111.57%	109.17%	100.00%	-
P/NAPS	1.24	0.85	0.87	0.65	0.63	0.70	0.87	6.07%
YoY %	45.88%	-2.30%	33.85%	3.17%	-10.00%	-19.54%	-	-
Horiz. %	142.53%	97.70%	100.00%	74.71%	72.41%	80.46%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	31/03/09	28/03/08	30/03/07	31/03/06	24/03/05	12/04/04	31/03/03	-
Price	1.73	1.73	1.73	1.21	1.07	1.62	1.18	-
P/RPS	1.03	0.70	1.13	0.87	0.50	0.88	0.86	3.04%
YoY %	47.14%	-38.05%	29.89%	74.00%	-43.18%	2.33%	-	-
Horiz. %	119.77%	81.40%	131.40%	101.16%	58.14%	102.33%	100.00%	-
P/EPS	7.95	5.59	13.19	16.67	8.62	12.71	12.73	-7.53%
YoY %	42.22%	-57.62%	-20.88%	93.39%	-32.18%	-0.16%	-	-
Horiz. %	62.45%	43.91%	103.61%	130.95%	67.71%	99.84%	100.00%	-
EY	12.57	17.89	7.58	6.00	11.60	7.87	7.85	8.15%
YoY %	-29.74%	136.02%	26.33%	-48.28%	47.40%	0.25%	-	-
Horiz. %	160.13%	227.90%	96.56%	76.43%	147.77%	100.25%	100.00%	-
DY	20.81	10.40	5.78	5.79	6.54	4.32	5.08	26.46%
YoY %	100.10%	79.93%	-0.17%	-11.47%	51.39%	-14.96%	-	-
Horiz. %	409.65%	204.72%	113.78%	113.98%	128.74%	85.04%	100.00%	-
P/NAPS	1.34	0.94	0.95	0.69	0.49	0.81	0.78	9.42%
YoY %	42.55%	-1.05%	37.68%	40.82%	-39.51%	3.85%	-	-
Horiz. %	171.79%	120.51%	121.79%	88.46%	62.82%	103.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos