[KMLOONG] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 31.53%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 182,107 111,174 63,881 58,042 60,085 55,448 37,892 29.87%
PBT 44,654 18,521 4,784 2,870 2,045 3,419 3,219 54.94%
Tax -11,312 -4,557 -1,217 -832 174 -657 -946 51.16%
NP 33,342 13,964 3,567 2,038 2,219 2,762 2,273 56.39%
-
NP to SH 27,735 11,782 4,159 2,286 2,219 2,762 2,273 51.67%
-
Tax Rate 25.33% 24.60% 25.44% 28.99% -8.51% 19.22% 29.39% -
Total Cost 148,765 97,210 60,314 56,004 57,866 52,686 35,619 26.87%
-
Net Worth 394,987 328,350 302,939 228,600 218,699 168,492 170,741 14.98%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 70,840 5,267 5,134 6,858 3,200 - - -
Div Payout % 255.42% 44.71% 123.46% 300.00% 144.23% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 394,987 328,350 302,939 228,600 218,699 168,492 170,741 14.98%
NOSH 214,667 175,588 171,152 228,600 106,682 106,640 106,713 12.34%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 18.31% 12.56% 5.58% 3.51% 3.69% 4.98% 6.00% -
ROE 7.02% 3.59% 1.37% 1.00% 1.01% 1.64% 1.33% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 84.83 63.32 37.32 25.39 56.32 52.00 35.51 15.60%
EPS 12.92 6.71 2.43 1.34 2.08 2.59 2.13 35.00%
DPS 33.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.84 1.87 1.77 1.00 2.05 1.58 1.60 2.35%
Adjusted Per Share Value based on latest NOSH - 228,600
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 18.63 11.37 6.53 5.94 6.15 5.67 3.88 29.85%
EPS 2.84 1.21 0.43 0.23 0.23 0.28 0.23 51.97%
DPS 7.25 0.54 0.53 0.70 0.33 0.00 0.00 -
NAPS 0.404 0.3359 0.3099 0.2338 0.2237 0.1724 0.1747 14.98%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 3.18 2.71 1.47 1.08 1.50 1.34 1.45 -
P/RPS 3.75 4.28 3.94 4.25 2.66 2.58 4.08 -1.39%
P/EPS 24.61 40.39 60.49 108.00 72.12 51.74 68.08 -15.58%
EY 4.06 2.48 1.65 0.93 1.39 1.93 1.47 18.43%
DY 10.38 1.11 2.04 2.78 2.00 0.00 0.00 -
P/NAPS 1.73 1.45 0.83 1.08 0.73 0.85 0.91 11.29%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 1.75 2.41 1.40 1.16 1.36 1.27 1.28 -
P/RPS 2.06 3.81 3.75 4.57 2.41 2.44 3.60 -8.87%
P/EPS 13.54 35.92 57.61 116.00 65.38 49.03 60.09 -21.97%
EY 7.38 2.78 1.74 0.86 1.53 2.04 1.66 28.20%
DY 18.86 1.24 2.14 2.59 2.21 0.00 0.00 -
P/NAPS 0.95 1.29 0.79 1.16 0.66 0.80 0.80 2.90%

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