[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 5.36%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 213,364 246,484 188,668 127,420 87,618 124,568 0 -100.00%
PBT 9,312 17,086 12,490 11,886 7,534 14,220 0 -100.00%
Tax -2,626 -3,822 -2,078 -3,234 -1,884 -11,344 0 -100.00%
NP 6,686 13,264 10,412 8,652 5,650 2,876 0 -100.00%
-
NP to SH 8,046 13,264 10,412 8,652 5,650 2,876 0 -100.00%
-
Tax Rate 28.20% 22.37% 16.64% 27.21% 25.01% 79.77% - -
Total Cost 206,678 233,220 178,256 118,768 81,968 121,692 0 -100.00%
-
Net Worth 134,100 218,930 168,554 170,903 169,499 75,453 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 8,046 6,407 - - - - - -100.00%
Div Payout % 100.00% 48.31% - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 134,100 218,930 168,554 170,903 169,499 75,453 0 -100.00%
NOSH 134,100 106,795 106,680 106,814 106,603 54,676 0 -100.00%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 3.13% 5.38% 5.52% 6.79% 6.45% 2.31% 0.00% -
ROE 6.00% 6.06% 6.18% 5.06% 3.33% 3.81% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 159.11 230.80 176.85 119.29 82.19 227.83 0.00 -100.00%
EPS 5.64 12.42 9.76 8.10 5.30 5.26 0.00 -100.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 2.05 1.58 1.60 1.59 1.38 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 106,713
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 21.85 25.25 19.32 13.05 8.97 12.76 0.00 -100.00%
EPS 0.82 1.36 1.07 0.89 0.58 0.29 0.00 -100.00%
DPS 0.82 0.66 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1374 0.2242 0.1726 0.175 0.1736 0.0773 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 - - - -
Price 1.08 1.50 1.34 1.45 0.00 0.00 0.00 -
P/RPS 0.68 0.65 0.76 1.22 0.00 0.00 0.00 -100.00%
P/EPS 18.00 12.08 13.73 17.90 0.00 0.00 0.00 -100.00%
EY 5.56 8.28 7.28 5.59 0.00 0.00 0.00 -100.00%
DY 5.56 4.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.73 0.85 0.91 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 22/11/00 - -
Price 1.16 1.36 1.27 1.28 0.00 0.00 0.00 -
P/RPS 0.73 0.59 0.72 1.07 0.00 0.00 0.00 -100.00%
P/EPS 19.33 10.95 13.01 15.80 0.00 0.00 0.00 -100.00%
EY 5.17 9.13 7.69 6.33 0.00 0.00 0.00 -100.00%
DY 5.17 4.41 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.16 0.66 0.80 0.80 0.00 0.00 0.00 -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
Post a Comment