[KMLOONG] YoY Annualized Quarter Result on 31-Jan-2005 [#4]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

24-Mar-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Jan-2005 [#4]

Profit Trend

QoQ- -9.13%

YoY- -2.61%

Quarter Report

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Annualized Quarter Result
Revenue	469,876	263,063	218,679	230,706	196,131	147,318	98,513	29.72%
YoY %	78.62%	20.30%	-5.21%	17.63%	33.13%	49.54%	-	-
Horiz. %	476.97%	267.03%	221.98%	234.19%	199.09%	149.54%	100.00%	-
PBT	96,036	30,443	14,251	16,402	16,283	14,164	9,492	47.04%
YoY %	215.46%	113.62%	-13.11%	0.73%	14.96%	49.22%	-	-
Horiz. %	1,011.76%	320.72%	150.14%	172.80%	171.54%	149.22%	100.00%	-
Tax	-24,573	-7,769	-4,313	-3,151	-2,677	-4,267	-2,580	45.56%
YoY %	-216.30%	-80.13%	-36.88%	-17.71%	37.26%	-65.39%	-	-
Horiz. %	952.44%	301.12%	167.17%	122.13%	103.76%	165.39%	100.00%	-
NP	71,463	22,674	9,938	13,251	13,606	9,897	6,912	47.57%
YoY %	215.18%	128.15%	-25.00%	-2.61%	37.48%	43.19%	-	-
Horiz. %	1,033.90%	328.04%	143.78%	191.71%	196.85%	143.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,518	22,449	11,381	13,251	13,606	9,897	6,912	42.73%
YoY %	160.67%	97.25%	-14.11%	-2.61%	37.48%	43.19%	-	-
Horiz. %	846.61%	324.78%	164.66%	191.71%	196.85%	143.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	25.52%	30.26%	19.21%	16.44%	30.13%	27.18%	-
YoY %	0.27%	-15.66%	57.52%	16.85%	-45.44%	10.85%	-	-
Horiz. %	94.15%	93.89%	111.33%	70.68%	60.49%	110.85%	100.00%	-
Total Cost	398,413	240,389	208,741	217,455	182,525	137,421	91,601	27.74%
YoY %	65.74%	15.16%	-4.01%	19.14%	32.82%	50.02%	-	-
Horiz. %	434.94%	262.43%	227.88%	237.39%	199.26%	150.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	347,934	313,099	274,358	231,618	214,600	161,272	168,793	12.80%
YoY %	11.13%	14.12%	18.45%	7.93%	33.07%	-4.46%	-	-
Horiz. %	206.13%	185.49%	162.54%	137.22%	127.14%	95.54%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Dividend
Div	34,037	17,109	10,974	7,471	7,473	6,408	5,341	36.14%
YoY %	98.94%	55.90%	46.89%	-0.03%	16.62%	19.98%	-	-
Horiz. %	637.28%	320.33%	205.47%	139.88%	139.92%	119.98%	100.00%	-
Div Payout %	58.17%	76.21%	96.43%	56.38%	54.93%	64.75%	77.28%	-
YoY %	-23.67%	-20.97%	71.04%	2.64%	-15.17%	-16.21%	-	-
Horiz. %	75.27%	98.62%	124.78%	72.96%	71.08%	83.79%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Equity
Net Worth	347,934	313,099	274,358	231,618	214,600	161,272	168,793	12.80%
YoY %	11.13%	14.12%	18.45%	7.93%	33.07%	-4.46%	-	-
Horiz. %	206.13%	185.49%	162.54%	137.22%	127.14%	95.54%	100.00%	-
NOSH	189,094	171,092	156,776	106,736	106,766	106,803	106,831	9.97%
YoY %	10.52%	9.13%	46.88%	-0.03%	-0.03%	-0.03%	-	-
Horiz. %	177.00%	160.15%	146.75%	99.91%	99.94%	99.97%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Ratio Analysis
NP Margin	15.21%	8.62%	4.54%	5.74%	6.94%	6.72%	7.02%	-
YoY %	76.45%	89.87%	-20.91%	-17.29%	3.27%	-4.27%	-	-
Horiz. %	216.67%	122.79%	64.67%	81.77%	98.86%	95.73%	100.00%	-
ROE	16.82%	7.17%	4.15%	5.72%	6.34%	6.14%	4.09%	-
YoY %	134.59%	72.77%	-27.45%	-9.78%	3.26%	50.12%	-	-
Horiz. %	411.25%	175.31%	101.47%	139.85%	155.01%	150.12%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Per Share
RPS	248.49	153.75	139.48	216.15	183.70	137.93	92.21	17.95%
YoY %	61.62%	10.23%	-35.47%	17.66%	33.18%	49.58%	-	-
Horiz. %	269.48%	166.74%	151.26%	234.41%	199.22%	149.58%	100.00%	-
EPS	22.38	13.13	7.26	12.41	12.75	9.27	6.47	22.96%
YoY %	70.45%	80.85%	-41.50%	-2.67%	37.54%	43.28%	-	-
Horiz. %	345.90%	202.94%	112.21%	191.81%	197.06%	143.28%	100.00%	-
DPS	18.00	10.00	7.00	7.00	7.00	6.00	5.00	23.78%
YoY %	80.00%	42.86%	0.00%	0.00%	16.67%	20.00%	-	-
Horiz. %	360.00%	200.00%	140.00%	140.00%	140.00%	120.00%	100.00%	-
NAPS	1.84	1.83	1.75	2.17	2.01	1.51	1.58	2.57%
YoY %	0.55%	4.57%	-19.35%	7.96%	33.11%	-4.43%	-	-
Horiz. %	116.46%	115.82%	110.76%	137.34%	127.22%	95.57%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Adjusted Per Share Value based on latest NOSH - 106,854
RPS	48.13	26.94	22.40	23.63	20.09	15.09	10.09	29.72%
YoY %	78.66%	20.27%	-5.21%	17.62%	33.13%	49.55%	-	-
Horiz. %	477.01%	267.00%	222.00%	234.19%	199.11%	149.55%	100.00%	-
EPS	5.99	2.30	1.17	1.36	1.39	1.01	0.71	42.65%
YoY %	160.43%	96.58%	-13.97%	-2.16%	37.62%	42.25%	-	-
Horiz. %	843.66%	323.94%	164.79%	191.55%	195.77%	142.25%	100.00%	-
DPS	3.49	1.75	1.12	0.77	0.77	0.66	0.55	36.04%
YoY %	99.43%	56.25%	45.45%	0.00%	16.67%	20.00%	-	-
Horiz. %	634.55%	318.18%	203.64%	140.00%	140.00%	120.00%	100.00%	-
NAPS	0.3564	0.3207	0.281	0.2372	0.2198	0.1652	0.1729	12.80%
YoY %	11.13%	14.13%	18.47%	7.92%	33.05%	-4.45%	-	-
Horiz. %	206.13%	185.48%	162.52%	137.19%	127.13%	95.55%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	31/01/03	-	-
Price	1.56	1.60	1.14	1.37	1.40	1.31	0.00	-
P/RPS	0.63	1.04	0.82	0.63	0.76	0.95	0.00	-
YoY %	-39.42%	26.83%	30.16%	-17.11%	-20.00%	0.00%	-	-
Horiz. %	66.32%	109.47%	86.32%	66.32%	80.00%	100.00%	-	-
P/EPS	5.04	12.19	15.70	11.04	10.99	14.14	0.00	-
YoY %	-58.65%	-22.36%	42.21%	0.45%	-22.28%	0.00%	-	-
Horiz. %	35.64%	86.21%	111.03%	78.08%	77.72%	100.00%	-	-
EY	19.84	8.20	6.37	9.06	9.10	7.07	0.00	-
YoY %	141.95%	28.73%	-29.69%	-0.44%	28.71%	0.00%	-	-
Horiz. %	280.62%	115.98%	90.10%	128.15%	128.71%	100.00%	-	-
DY	11.54	6.25	6.14	5.11	5.00	4.58	0.00	-
YoY %	84.64%	1.79%	20.16%	2.20%	9.17%	0.00%	-	-
Horiz. %	251.97%	136.46%	134.06%	111.57%	109.17%	100.00%	-	-
P/NAPS	0.85	0.87	0.65	0.63	0.70	0.87	0.00	-
YoY %	-2.30%	33.85%	3.17%	-10.00%	-19.54%	0.00%	-	-
Horiz. %	97.70%	100.00%	74.71%	72.41%	80.46%	100.00%	-	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Price Multiplier on Announcement Date
Date	28/03/08	30/03/07	31/03/06	24/03/05	12/04/04	31/03/03	28/03/02	-
Price	1.73	1.73	1.21	1.07	1.62	1.18	1.46	-
P/RPS	0.70	1.13	0.87	0.50	0.88	0.86	1.58	-12.68%
YoY %	-38.05%	29.89%	74.00%	-43.18%	2.33%	-45.57%	-	-
Horiz. %	44.30%	71.52%	55.06%	31.65%	55.70%	54.43%	100.00%	-
P/EPS	5.59	13.19	16.67	8.62	12.71	12.73	22.57	-20.74%
YoY %	-57.62%	-20.88%	93.39%	-32.18%	-0.16%	-43.60%	-	-
Horiz. %	24.77%	58.44%	73.86%	38.19%	56.31%	56.40%	100.00%	-
EY	17.89	7.58	6.00	11.60	7.87	7.85	4.43	26.17%
YoY %	136.02%	26.33%	-48.28%	47.40%	0.25%	77.20%	-	-
Horiz. %	403.84%	171.11%	135.44%	261.85%	177.65%	177.20%	100.00%	-
DY	10.40	5.78	5.79	6.54	4.32	5.08	3.42	20.35%
YoY %	79.93%	-0.17%	-11.47%	51.39%	-14.96%	48.54%	-	-
Horiz. %	304.09%	169.01%	169.30%	191.23%	126.32%	148.54%	100.00%	-
P/NAPS	0.94	0.95	0.69	0.49	0.81	0.78	0.92	0.35%
YoY %	-1.05%	37.68%	40.82%	-39.51%	3.85%	-15.22%	-	-
Horiz. %	102.17%	103.26%	75.00%	53.26%	88.04%	84.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos