[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 14.72%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 221,736 243,014 194,846 137,426 95,985 127,178 0 -100.00%
PBT 16,024 19,009 16,249 14,116 9,006 17,282 0 -100.00%
Tax -4,616 -4,426 -2,878 -4,190 -2,141 -9,426 0 -100.00%
NP 11,408 14,582 13,370 9,925 6,865 7,856 0 -100.00%
-
NP to SH 12,244 14,582 13,370 9,925 6,865 7,856 0 -100.00%
-
Tax Rate 28.81% 23.28% 17.71% 29.68% 23.77% 54.54% - -
Total Cost 210,328 228,432 181,476 127,501 89,120 119,322 0 -100.00%
-
Net Worth 261,502 220,874 170,871 173,882 168,784 80,494 0 -100.00%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 6,081 4,268 4,271 2,844 2,848 - - -100.00%
Div Payout % 49.67% 29.27% 31.95% 28.66% 41.49% - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 261,502 220,874 170,871 173,882 168,784 80,494 0 -100.00%
NOSH 152,036 106,702 106,794 106,676 106,825 54,758 0 -100.00%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 5.14% 6.00% 6.86% 7.22% 7.15% 6.18% 0.00% -
ROE 4.68% 6.60% 7.83% 5.71% 4.07% 9.76% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 145.84 227.75 182.45 128.83 89.85 232.25 0.00 -100.00%
EPS 8.05 13.67 12.52 9.29 6.43 14.35 0.00 -100.00%
DPS 4.00 4.00 4.00 2.67 2.67 0.00 0.00 -100.00%
NAPS 1.72 2.07 1.60 1.63 1.58 1.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 106,857
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 22.71 24.89 19.95 14.07 9.83 13.02 0.00 -100.00%
EPS 1.25 1.49 1.37 1.02 0.70 0.80 0.00 -100.00%
DPS 0.62 0.44 0.44 0.29 0.29 0.00 0.00 -100.00%
NAPS 0.2678 0.2262 0.175 0.1781 0.1729 0.0824 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 - - - -
Price 1.20 1.35 1.47 1.26 0.00 0.00 0.00 -
P/RPS 0.82 0.59 0.81 0.98 0.00 0.00 0.00 -100.00%
P/EPS 14.90 9.88 11.74 13.54 0.00 0.00 0.00 -100.00%
EY 6.71 10.12 8.52 7.38 0.00 0.00 0.00 -100.00%
DY 3.33 2.96 2.72 2.12 0.00 0.00 0.00 -100.00%
P/NAPS 0.70 0.65 0.92 0.77 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 27/12/05 31/12/04 31/12/03 20/12/02 29/12/01 22/12/00 - -
Price 1.08 1.35 1.40 1.33 0.00 0.00 0.00 -
P/RPS 0.74 0.59 0.77 1.03 0.00 0.00 0.00 -100.00%
P/EPS 13.41 9.88 11.18 14.29 0.00 0.00 0.00 -100.00%
EY 7.46 10.12 8.94 7.00 0.00 0.00 0.00 -100.00%
DY 3.70 2.96 2.86 2.01 0.00 0.00 0.00 -100.00%
P/NAPS 0.63 0.65 0.88 0.82 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