[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 131.47%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 318,393 179,138 116,134 106,682 123,242 94,334 63,710 30.72%
PBT 77,852 24,259 10,437 4,656 8,543 6,245 5,943 53.47%
Tax -18,938 -5,780 -2,265 -1,313 -1,911 -1,039 -1,617 50.64%
NP 58,914 18,479 8,172 3,343 6,632 5,206 4,326 54.47%
-
NP to SH 48,737 16,332 8,802 4,023 6,632 5,206 4,326 49.67%
-
Tax Rate 24.33% 23.83% 21.70% 28.20% 22.37% 16.64% 27.21% -
Total Cost 259,479 160,659 107,962 103,339 116,610 89,128 59,384 27.83%
-
Net Worth 391,427 323,525 302,515 134,100 218,930 168,554 170,903 14.79%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 70,201 5,190 5,127 4,023 3,203 - - -
Div Payout % 144.04% 31.78% 58.25% 100.00% 48.31% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 391,427 323,525 302,515 134,100 218,930 168,554 170,903 14.79%
NOSH 212,732 173,008 170,912 134,100 106,795 106,680 106,814 12.15%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 18.50% 10.32% 7.04% 3.13% 5.38% 5.52% 6.79% -
ROE 12.45% 5.05% 2.91% 3.00% 3.03% 3.09% 2.53% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 149.67 103.54 67.95 79.55 115.40 88.43 59.65 16.55%
EPS 22.91 9.44 5.15 2.82 6.21 4.88 4.05 33.44%
DPS 33.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.84 1.87 1.77 1.00 2.05 1.58 1.60 2.35%
Adjusted Per Share Value based on latest NOSH - 228,600
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 32.61 18.35 11.89 10.93 12.62 9.66 6.52 30.74%
EPS 4.99 1.67 0.90 0.41 0.68 0.53 0.44 49.83%
DPS 7.19 0.53 0.53 0.41 0.33 0.00 0.00 -
NAPS 0.4009 0.3313 0.3098 0.1373 0.2242 0.1726 0.175 14.80%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 3.18 2.71 1.47 1.08 1.50 1.34 1.45 -
P/RPS 2.12 2.62 2.16 1.36 1.30 1.52 2.43 -2.24%
P/EPS 13.88 28.71 28.54 36.00 24.15 27.46 35.80 -14.59%
EY 7.20 3.48 3.50 2.78 4.14 3.64 2.79 17.10%
DY 10.38 1.11 2.04 2.78 2.00 0.00 0.00 -
P/NAPS 1.73 1.45 0.83 1.08 0.73 0.85 0.91 11.29%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 1.75 2.41 1.40 1.16 1.36 1.27 1.28 -
P/RPS 1.17 2.33 2.06 1.46 1.18 1.44 2.15 -9.63%
P/EPS 7.64 25.53 27.18 38.67 21.90 26.02 31.60 -21.05%
EY 13.09 3.92 3.68 2.59 4.57 3.84 3.16 26.70%
DY 18.86 1.24 2.14 2.59 2.21 0.00 0.00 -
P/NAPS 0.95 1.29 0.79 1.16 0.66 0.80 0.80 2.90%

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