[KMLOONG] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 13.01%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 63,881 58,042 60,085 55,448 37,892 22,743 30,986 12.80%
PBT 4,784 2,870 2,045 3,419 3,219 1,699 3,750 4.14%
Tax -1,217 -832 174 -657 -946 -468 -2,522 -11.43%
NP 3,567 2,038 2,219 2,762 2,273 1,231 1,228 19.43%
-
NP to SH 4,159 2,286 2,219 2,762 2,273 1,231 1,228 22.53%
-
Tax Rate 25.44% 28.99% -8.51% 19.22% 29.39% 27.55% 67.25% -
Total Cost 60,314 56,004 57,866 52,686 35,619 21,512 29,758 12.48%
-
Net Worth 302,939 228,600 218,699 168,492 170,741 170,199 75,653 26.00%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 5,134 6,858 3,200 - - - 1,096 29.33%
Div Payout % 123.46% 300.00% 144.23% - - - 89.29% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 302,939 228,600 218,699 168,492 170,741 170,199 75,653 26.00%
NOSH 171,152 228,600 106,682 106,640 106,713 107,043 54,821 20.88%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 5.58% 3.51% 3.69% 4.98% 6.00% 5.41% 3.96% -
ROE 1.37% 1.00% 1.01% 1.64% 1.33% 0.72% 1.62% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 37.32 25.39 56.32 52.00 35.51 21.25 56.52 -6.68%
EPS 2.43 1.34 2.08 2.59 2.13 1.15 2.24 1.36%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 2.00 6.98%
NAPS 1.77 1.00 2.05 1.58 1.60 1.59 1.38 4.23%
Adjusted Per Share Value based on latest NOSH - 106,640
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 6.53 5.94 6.15 5.67 3.88 2.33 3.17 12.79%
EPS 0.43 0.23 0.23 0.28 0.23 0.13 0.13 22.05%
DPS 0.53 0.70 0.33 0.00 0.00 0.00 0.11 29.94%
NAPS 0.3098 0.2338 0.2237 0.1723 0.1746 0.1741 0.0774 25.99%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 1.47 1.08 1.50 1.34 1.45 0.00 0.00 -
P/RPS 3.94 4.25 2.66 2.58 4.08 0.00 0.00 -
P/EPS 60.49 108.00 72.12 51.74 68.08 0.00 0.00 -
EY 1.65 0.93 1.39 1.93 1.47 0.00 0.00 -
DY 2.04 2.78 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 0.73 0.85 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 22/11/00 -
Price 1.40 1.16 1.36 1.27 1.28 0.00 0.00 -
P/RPS 3.75 4.57 2.41 2.44 3.60 0.00 0.00 -
P/EPS 57.61 116.00 65.38 49.03 60.09 0.00 0.00 -
EY 1.74 0.86 1.53 2.04 1.66 0.00 0.00 -
DY 2.14 2.59 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.16 0.66 0.80 0.80 0.00 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