[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
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 150,357 77,821 52,377 48,444 49,996 44,248 26,524 33.51%
PBT 40,723 11,198 2,233 2,145 4,096 3,576 2,737 56.79%
Tax -11,109 -3,290 -851 168 -518 -1,061 -974 50.00%
NP 29,614 7,908 1,382 2,313 3,578 2,515 1,763 59.99%
-
NP to SH 23,212 7,414 2,198 2,313 3,578 2,515 1,763 53.63%
-
Tax Rate 27.28% 29.38% 38.11% -7.83% 12.65% 29.67% 35.59% -
Total Cost 120,743 69,913 50,995 46,131 46,418 41,733 24,761 30.20%
-
Net Worth 207,720 171,160 308,610 223,325 213,400 106,735 168,820 3.51%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 10,386 11,981 6,858 4,274 4,268 4,269 3,205 21.63%
Div Payout % 44.74% 161.60% 312.01% 184.79% 119.28% 169.76% 181.82% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 207,720 171,160 308,610 223,325 213,400 106,735 168,820 3.51%
NOSH 207,720 171,160 171,450 106,854 106,700 106,735 106,848 11.71%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 19.70% 10.16% 2.64% 4.77% 7.16% 5.68% 6.65% -
ROE 11.17% 4.33% 0.71% 1.04% 1.68% 2.36% 1.04% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 72.38 45.47 30.55 45.34 46.86 41.46 24.82 19.51%
EPS 8.24 4.33 1.29 2.17 3.35 2.36 1.65 30.72%
DPS 5.00 7.00 4.00 4.00 4.00 4.00 3.00 8.88%
NAPS 1.00 1.00 1.80 2.09 2.00 1.00 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 106,854
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 15.39 7.96 5.36 4.96 5.12 4.53 2.71 33.55%
EPS 2.38 0.76 0.22 0.24 0.37 0.26 0.18 53.74%
DPS 1.06 1.23 0.70 0.44 0.44 0.44 0.33 21.45%
NAPS 0.2125 0.1751 0.3158 0.2285 0.2184 0.1092 0.1727 3.51%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
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 -
P/EPS 13.96 36.94 88.92 63.29 41.75 55.60 0.00 -
EY 7.16 2.71 1.12 1.58 2.40 1.80 0.00 -
DY 3.21 4.38 3.51 2.92 2.86 3.05 0.00 -
P/NAPS 1.56 1.60 0.63 0.66 0.70 1.31 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
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%
P/EPS 15.48 39.94 94.38 49.43 48.31 50.08 88.48 -25.20%
EY 6.46 2.50 1.06 2.02 2.07 2.00 1.13 33.70%
DY 2.89 4.05 3.31 3.74 2.47 3.39 2.05 5.88%
P/NAPS 1.73 1.73 0.67 0.51 0.81 1.18 0.92 11.09%

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