[KMLOONG] YoY Quarter Result on 31-Jan-2005 [#4]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

24-Mar-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Jan-2005 [#4]

Profit Trend

QoQ- -46.27%

YoY- -35.35%

Quarter Report

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Quarter Result
Revenue	150,357	77,821	52,377	48,444	49,996	44,248	26,524	33.51%
YoY %	93.21%	48.58%	8.12%	-3.10%	12.99%	66.82%	-	-
Horiz. %	566.87%	293.40%	197.47%	182.64%	188.49%	166.82%	100.00%	-
PBT	40,723	11,198	2,233	2,145	4,096	3,576	2,737	56.79%
YoY %	263.66%	401.48%	4.10%	-47.63%	14.54%	30.65%	-	-
Horiz. %	1,487.87%	409.13%	81.59%	78.37%	149.65%	130.65%	100.00%	-
Tax	-11,109	-3,290	-851	168	-518	-1,061	-974	50.00%
YoY %	-237.66%	-286.60%	-606.55%	132.43%	51.18%	-8.93%	-	-
Horiz. %	1,140.55%	337.78%	87.37%	-17.25%	53.18%	108.93%	100.00%	-
NP	29,614	7,908	1,382	2,313	3,578	2,515	1,763	59.99%
YoY %	274.48%	472.21%	-40.25%	-35.35%	42.27%	42.65%	-	-
Horiz. %	1,679.75%	448.55%	78.39%	131.20%	202.95%	142.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,212	7,414	2,198	2,313	3,578	2,515	1,763	53.63%
YoY %	213.08%	237.31%	-4.97%	-35.35%	42.27%	42.65%	-	-
Horiz. %	1,316.62%	420.53%	124.67%	131.20%	202.95%	142.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	29.38%	38.11%	-7.83%	12.65%	29.67%	35.59%	-
YoY %	-7.15%	-22.91%	586.72%	-161.90%	-57.36%	-16.63%	-	-
Horiz. %	76.65%	82.55%	107.08%	-22.00%	35.54%	83.37%	100.00%	-
Total Cost	120,743	69,913	50,995	46,131	46,418	41,733	24,761	30.20%
YoY %	72.70%	37.10%	10.54%	-0.62%	11.23%	68.54%	-	-
Horiz. %	487.63%	282.35%	205.95%	186.31%	187.46%	168.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,720	171,160	308,610	223,325	213,400	106,735	168,820	3.51%
YoY %	21.36%	-44.54%	38.19%	4.65%	99.93%	-36.78%	-	-
Horiz. %	123.04%	101.39%	182.80%	132.29%	126.41%	63.22%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Dividend
Div	10,386	11,981	6,858	4,274	4,268	4,269	3,205	21.63%
YoY %	-13.31%	74.70%	60.46%	0.14%	-0.02%	33.20%	-	-
Horiz. %	324.06%	373.82%	213.98%	133.35%	133.17%	133.20%	100.00%	-
Div Payout %	44.74%	161.60%	312.01%	184.79%	119.28%	169.76%	181.82%	-
YoY %	-72.31%	-48.21%	68.85%	54.92%	-29.74%	-6.63%	-	-
Horiz. %	24.61%	88.88%	171.60%	101.63%	65.60%	93.37%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Equity
Net Worth	207,720	171,160	308,610	223,325	213,400	106,735	168,820	3.51%
YoY %	21.36%	-44.54%	38.19%	4.65%	99.93%	-36.78%	-	-
Horiz. %	123.04%	101.39%	182.80%	132.29%	126.41%	63.22%	100.00%	-
NOSH	207,720	171,160	171,450	106,854	106,700	106,735	106,848	11.71%
YoY %	21.36%	-0.17%	60.45%	0.14%	-0.03%	-0.11%	-	-
Horiz. %	194.41%	160.19%	160.46%	100.01%	99.86%	99.89%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Ratio Analysis
NP Margin	19.70%	10.16%	2.64%	4.77%	7.16%	5.68%	6.65%	-
YoY %	93.90%	284.85%	-44.65%	-33.38%	26.06%	-14.59%	-	-
Horiz. %	296.24%	152.78%	39.70%	71.73%	107.67%	85.41%	100.00%	-
ROE	11.17%	4.33%	0.71%	1.04%	1.68%	2.36%	1.04%	-
YoY %	157.97%	509.86%	-31.73%	-38.10%	-28.81%	126.92%	-	-
Horiz. %	1,074.04%	416.35%	68.27%	100.00%	161.54%	226.92%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Per Share
RPS	72.38	45.47	30.55	45.34	46.86	41.46	24.82	19.51%
YoY %	59.18%	48.84%	-32.62%	-3.24%	13.02%	67.04%	-	-
Horiz. %	291.62%	183.20%	123.09%	182.68%	188.80%	167.04%	100.00%	-
EPS	8.24	4.33	1.29	2.17	3.35	2.36	1.65	30.72%
YoY %	90.30%	235.66%	-40.55%	-35.22%	41.95%	43.03%	-	-
Horiz. %	499.39%	262.42%	78.18%	131.52%	203.03%	143.03%	100.00%	-
DPS	5.00	7.00	4.00	4.00	4.00	4.00	3.00	8.88%
YoY %	-28.57%	75.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	166.67%	233.33%	133.33%	133.33%	133.33%	133.33%	100.00%	-
NAPS	1.00	1.00	1.80	2.09	2.00	1.00	1.58	-7.33%
YoY %	0.00%	-44.44%	-13.88%	4.50%	100.00%	-36.71%	-	-
Horiz. %	63.29%	63.29%	113.92%	132.28%	126.58%	63.29%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Adjusted Per Share Value based on latest NOSH - 106,854
RPS	15.40	7.97	5.36	4.96	5.12	4.53	2.72	33.48%
YoY %	93.22%	48.69%	8.06%	-3.12%	13.02%	66.54%	-	-
Horiz. %	566.18%	293.01%	197.06%	182.35%	188.24%	166.54%	100.00%	-
EPS	2.38	0.76	0.23	0.24	0.37	0.26	0.18	53.74%
YoY %	213.16%	230.43%	-4.17%	-35.14%	42.31%	44.44%	-	-
Horiz. %	1,322.22%	422.22%	127.78%	133.33%	205.56%	144.44%	100.00%	-
DPS	1.06	1.23	0.70	0.44	0.44	0.44	0.33	21.45%
YoY %	-13.82%	75.71%	59.09%	0.00%	0.00%	33.33%	-	-
Horiz. %	321.21%	372.73%	212.12%	133.33%	133.33%	133.33%	100.00%	-
NAPS	0.2128	0.1753	0.3161	0.2287	0.2186	0.1093	0.1729	3.51%
YoY %	21.39%	-44.54%	38.22%	4.62%	100.00%	-36.78%	-	-
Horiz. %	123.08%	101.39%	182.82%	132.27%	126.43%	63.22%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	31/01/03	-	-
Price	1.56	1.60	1.14	1.37	1.40	1.31	0.00	-
P/RPS	2.16	3.52	3.73	3.02	2.99	3.16	0.00	-
YoY %	-38.64%	-5.63%	23.51%	1.00%	-5.38%	0.00%	-	-
Horiz. %	68.35%	111.39%	118.04%	95.57%	94.62%	100.00%	-	-
P/EPS	13.96	36.94	88.92	63.29	41.75	55.60	0.00	-
YoY %	-62.21%	-58.46%	40.50%	51.59%	-24.91%	0.00%	-	-
Horiz. %	25.11%	66.44%	159.93%	113.83%	75.09%	100.00%	-	-
EY	7.16	2.71	1.12	1.58	2.40	1.80	0.00	-
YoY %	164.21%	141.96%	-29.11%	-34.17%	33.33%	0.00%	-	-
Horiz. %	397.78%	150.56%	62.22%	87.78%	133.33%	100.00%	-	-
DY	3.21	4.38	3.51	2.92	2.86	3.05	0.00	-
YoY %	-26.71%	24.79%	20.21%	2.10%	-6.23%	0.00%	-	-
Horiz. %	105.25%	143.61%	115.08%	95.74%	93.77%	100.00%	-	-
P/NAPS	1.56	1.60	0.63	0.66	0.70	1.31	0.00	-
YoY %	-2.50%	153.97%	-4.55%	-5.71%	-46.56%	0.00%	-	-
Horiz. %	119.08%	122.14%	48.09%	50.38%	53.44%	100.00%	-	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Price Multiplier on Announcement Date
Date	28/03/08	30/03/07	31/03/06	24/03/05	12/04/04	31/03/03	28/03/02	-
Price	1.73	1.73	1.21	1.07	1.62	1.18	1.46	-
P/RPS	2.39	3.80	3.96	2.36	3.46	2.85	5.88	-13.92%
YoY %	-37.11%	-4.04%	67.80%	-31.79%	21.40%	-51.53%	-	-
Horiz. %	40.65%	64.63%	67.35%	40.14%	58.84%	48.47%	100.00%	-
P/EPS	15.48	39.94	94.38	49.43	48.31	50.08	88.48	-25.20%
YoY %	-61.24%	-57.68%	90.94%	2.32%	-3.53%	-43.40%	-	-
Horiz. %	17.50%	45.14%	106.67%	55.87%	54.60%	56.60%	100.00%	-
EY	6.46	2.50	1.06	2.02	2.07	2.00	1.13	33.70%
YoY %	158.40%	135.85%	-47.52%	-2.42%	3.50%	76.99%	-	-
Horiz. %	571.68%	221.24%	93.81%	178.76%	183.19%	176.99%	100.00%	-
DY	2.89	4.05	3.31	3.74	2.47	3.39	2.05	5.88%
YoY %	-28.64%	22.36%	-11.50%	51.42%	-27.14%	65.37%	-	-
Horiz. %	140.98%	197.56%	161.46%	182.44%	120.49%	165.37%	100.00%	-
P/NAPS	1.73	1.73	0.67	0.51	0.81	1.18	0.92	11.09%
YoY %	0.00%	158.21%	31.37%	-37.04%	-31.36%	28.26%	-	-
Horiz. %	188.04%	188.04%	72.83%	55.43%	88.04%	128.26%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos