[KMLOONG] YoY Cumulative 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- -86.88%
YoY- -60.62%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 136,286 67,964 52,253 48,640 63,157 38,886 25,817 31.92%
PBT 33,198 5,738 5,653 1,786 6,498 2,826 2,724 51.64%
Tax -7,626 -1,223 -1,048 -481 -2,085 -382 -671 49.88%
NP 25,572 4,515 4,605 1,305 4,413 2,444 2,053 52.19%
-
NP to SH 21,002 4,550 4,643 1,738 4,413 2,444 2,053 47.28%
-
Tax Rate 22.97% 21.31% 18.54% 26.93% 32.09% 13.52% 24.63% -
Total Cost 110,714 63,449 47,648 47,335 58,744 36,442 23,764 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 5.17% 1.43% 1.54% 0.89% 2.00% 1.42% 1.20% -
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 64.70 39.58 30.61 42.84 59.11 36.44 24.14 17.84%
EPS 9.97 2.65 2.72 1.53 4.13 2.29 1.92 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 13.96 6.96 5.35 4.98 6.47 3.98 2.64 31.95%
EPS 2.15 0.47 0.48 0.18 0.45 0.25 0.21 47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4164 0.3253 0.3095 0.20 0.2255 0.176 0.1752 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 2.75 5.61 4.21 2.45 2.71 3.40 6.50 -13.34%
P/EPS 17.85 83.77 47.43 68.59 38.74 54.15 81.77 -22.38%
EY 5.60 1.19 2.11 1.46 2.58 1.85 1.22 28.88%
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 2.86 5.76 4.25 2.40 2.39 3.54 5.88 -11.30%
P/EPS 18.56 86.04 47.79 67.28 34.14 56.33 73.96 -20.56%
EY 5.39 1.16 2.09 1.49 2.93 1.78 1.35 25.92%
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