[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 64.91%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 319,519 185,242 166,302 182,261 146,135 103,070 71,989 28.18%
PBT 55,313 19,245 12,018 14,257 12,187 10,587 6,755 41.94%
Tax -13,464 -4,479 -3,462 -3,320 -2,159 -3,143 -1,606 42.50%
NP 41,849 14,766 8,556 10,937 10,028 7,444 5,149 41.77%
-
NP to SH 35,306 15,036 9,183 10,937 10,028 7,444 5,149 37.81%
-
Tax Rate 24.34% 23.27% 28.81% 23.29% 17.72% 29.69% 23.77% -
Total Cost 277,670 170,476 157,746 171,324 136,107 95,626 66,840 26.77%
-
Net Worth 332,765 306,193 261,502 220,874 170,871 173,882 168,784 11.97%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 23,768 5,131 4,561 3,201 3,203 2,133 2,136 49.38%
Div Payout % 67.32% 34.13% 49.67% 29.27% 31.95% 28.66% 41.49% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 332,765 306,193 261,502 220,874 170,871 173,882 168,784 11.97%
NOSH 182,837 171,058 152,036 106,702 106,794 106,676 106,825 9.36%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 13.10% 7.97% 5.14% 6.00% 6.86% 7.22% 7.15% -
ROE 10.61% 4.91% 3.51% 4.95% 5.87% 4.28% 3.05% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 174.76 108.29 109.38 170.81 136.84 96.62 67.39 17.20%
EPS 19.31 8.79 6.04 10.25 9.39 6.97 4.82 26.01%
DPS 13.00 3.00 3.00 3.00 3.00 2.00 2.00 36.59%
NAPS 1.82 1.79 1.72 2.07 1.60 1.63 1.58 2.38%
Adjusted Per Share Value based on latest NOSH - 106,823
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 32.73 18.97 17.03 18.67 14.97 10.56 7.37 28.19%
EPS 3.62 1.54 0.94 1.12 1.03 0.76 0.53 37.72%
DPS 2.43 0.53 0.47 0.33 0.33 0.22 0.22 49.20%
NAPS 0.3408 0.3136 0.2678 0.2262 0.175 0.1781 0.1729 11.96%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 2.74 1.47 1.20 1.35 1.47 1.26 0.00 -
P/RPS 1.57 1.36 1.10 0.79 1.07 1.30 0.00 -
P/EPS 14.19 16.72 19.87 13.17 15.65 18.06 0.00 -
EY 7.05 5.98 5.03 7.59 6.39 5.54 0.00 -
DY 4.74 2.04 2.50 2.22 2.04 1.59 0.00 -
P/NAPS 1.51 0.82 0.70 0.65 0.92 0.77 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 29/12/01 -
Price 3.16 1.64 1.08 1.35 1.40 1.33 0.00 -
P/RPS 1.81 1.51 0.99 0.79 1.02 1.38 0.00 -
P/EPS 16.36 18.66 17.88 13.17 14.91 19.06 0.00 -
EY 6.11 5.36 5.59 7.59 6.71 5.25 0.00 -
DY 4.11 1.83 2.78 2.22 2.14 1.50 0.00 -
P/NAPS 1.74 0.92 0.63 0.65 0.88 0.82 0.00 -

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