[KMLOONG] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -25.8%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 77,821 52,377 48,444 49,996 44,248 26,524 21,257 24.13%
PBT 11,198 2,233 2,145 4,096 3,576 2,737 3,932 19.04%
Tax -3,290 -851 168 -518 -1,061 -974 -547 34.83%
NP 7,908 1,382 2,313 3,578 2,515 1,763 3,385 15.18%
-
NP to SH 7,414 2,198 2,313 3,578 2,515 1,763 3,385 13.95%
-
Tax Rate 29.38% 38.11% -7.83% 12.65% 29.67% 35.59% 13.91% -
Total Cost 69,913 50,995 46,131 46,418 41,733 24,761 17,872 25.51%
-
Net Worth 171,160 308,610 223,325 213,400 106,735 168,820 95,814 10.14%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 11,981 6,858 4,274 4,268 4,269 3,205 1,819 36.89%
Div Payout % 161.60% 312.01% 184.79% 119.28% 169.76% 181.82% 53.75% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 171,160 308,610 223,325 213,400 106,735 168,820 95,814 10.14%
NOSH 171,160 171,450 106,854 106,700 106,735 106,848 60,642 18.86%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 10.16% 2.64% 4.77% 7.16% 5.68% 6.65% 15.92% -
ROE 4.33% 0.71% 1.04% 1.68% 2.36% 1.04% 3.53% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 45.47 30.55 45.34 46.86 41.46 24.82 35.05 4.43%
EPS 4.33 1.29 2.17 3.35 2.36 1.65 5.53 -3.99%
DPS 7.00 4.00 4.00 4.00 4.00 3.00 3.00 15.15%
NAPS 1.00 1.80 2.09 2.00 1.00 1.58 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 106,700
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 7.96 5.36 4.95 5.11 4.53 2.71 2.17 24.17%
EPS 0.76 0.22 0.24 0.37 0.26 0.18 0.35 13.78%
DPS 1.23 0.70 0.44 0.44 0.44 0.33 0.19 36.49%
NAPS 0.1751 0.3156 0.2284 0.2183 0.1092 0.1727 0.098 10.15%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 1.60 1.14 1.37 1.40 1.31 0.00 0.00 -
P/RPS 3.52 3.73 3.02 2.99 3.16 0.00 0.00 -
P/EPS 36.94 88.92 63.29 41.75 55.60 0.00 0.00 -
EY 2.71 1.12 1.58 2.40 1.80 0.00 0.00 -
DY 4.38 3.51 2.92 2.86 3.05 0.00 0.00 -
P/NAPS 1.60 0.63 0.66 0.70 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 31/03/06 24/03/05 12/04/04 31/03/03 28/03/02 30/03/01 -
Price 1.73 1.21 1.07 1.62 1.18 1.46 0.00 -
P/RPS 3.80 3.96 2.36 3.46 2.85 5.88 0.00 -
P/EPS 39.94 94.38 49.43 48.31 50.08 88.48 0.00 -
EY 2.50 1.06 2.02 2.07 2.00 1.13 0.00 -
DY 4.05 3.31 3.74 2.47 3.39 2.05 0.00 -
P/NAPS 1.73 0.67 0.51 0.81 1.18 0.92 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