[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -47.54%
YoY- -60.62%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 545,144 271,856 209,012 194,560 252,628 155,544 103,268 31.92%
PBT 132,792 22,952 22,612 7,144 25,992 11,304 10,896 51.64%
Tax -30,504 -4,892 -4,192 -1,924 -8,340 -1,528 -2,684 49.88%
NP 102,288 18,060 18,420 5,220 17,652 9,776 8,212 52.19%
-
NP to SH 84,008 18,200 18,572 6,952 17,652 9,776 8,212 47.28%
-
Tax Rate 22.97% 21.31% 18.54% 26.93% 32.09% 13.52% 24.63% -
Total Cost 442,856 253,796 190,592 189,340 234,976 145,768 95,056 29.20%
-
Net Worth 406,558 317,641 302,136 195,270 220,115 171,827 171,083 15.50%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 406,558 317,641 302,136 195,270 220,115 171,827 171,083 15.50%
NOSH 210,651 171,698 170,698 113,529 106,852 106,724 106,927 11.95%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 18.76% 6.64% 8.81% 2.68% 6.99% 6.29% 7.95% -
ROE 20.66% 5.73% 6.15% 3.56% 8.02% 5.69% 4.80% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 258.79 158.33 122.45 171.37 236.43 145.74 96.58 17.83%
EPS 39.88 10.60 10.88 6.12 16.52 9.16 7.68 31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.85 1.77 1.72 2.06 1.61 1.60 3.17%
Adjusted Per Share Value based on latest NOSH - 113,529
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 55.76 27.80 21.38 19.90 25.84 15.91 10.56 31.92%
EPS 8.59 1.86 1.90 0.71 1.81 1.00 0.84 47.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4158 0.3249 0.309 0.1997 0.2251 0.1757 0.175 15.50%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.78 2.22 1.29 1.05 1.60 1.24 1.57 -
P/RPS 0.69 1.40 1.05 0.61 0.68 0.85 1.63 -13.33%
P/EPS 4.46 20.94 11.86 17.15 9.69 13.54 20.44 -22.39%
EY 22.40 4.77 8.43 5.83 10.33 7.39 4.89 28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 0.73 0.61 0.78 0.77 0.98 -1.04%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 28/06/02 -
Price 1.85 2.28 1.30 1.03 1.41 1.29 1.42 -
P/RPS 0.71 1.44 1.06 0.60 0.60 0.89 1.47 -11.41%
P/EPS 4.64 21.51 11.95 16.82 8.54 14.08 18.49 -20.56%
EY 21.56 4.65 8.37 5.95 11.72 7.10 5.41 25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.23 0.73 0.60 0.68 0.80 0.89 1.26%

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