[KMLOONG] YoY Quarter Result on 31-Oct-2005 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 125.72%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 108,549 140,381 69,108 59,620 59,019 51,801 39,360 18.40%
PBT 13,400 31,054 8,808 7,362 5,714 5,942 4,644 19.29%
Tax -2,208 -7,684 -2,214 -2,149 -1,409 -1,120 -1,596 5.55%
NP 11,192 23,370 6,594 5,213 4,305 4,822 3,048 24.18%
-
NP to SH 7,923 18,974 6,234 5,160 4,305 4,822 3,048 17.24%
-
Tax Rate 16.48% 24.74% 25.14% 29.19% 24.66% 18.85% 34.37% -
Total Cost 97,357 117,011 62,514 54,407 54,714 46,979 36,312 17.84%
-
Net Worth 381,029 368,152 306,562 293,880 221,125 170,690 174,177 13.92%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 20,228 - - - 3,200 2,137 -
Div Payout % - 106.61% - - - 66.37% 70.12% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 381,029 368,152 306,562 293,880 221,125 170,690 174,177 13.92%
NOSH 302,404 202,281 171,263 170,860 106,823 106,681 106,857 18.91%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 10.31% 16.65% 9.54% 8.74% 7.29% 9.31% 7.74% -
ROE 2.08% 5.15% 2.03% 1.76% 1.95% 2.83% 1.75% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 35.90 69.40 40.35 34.89 55.25 48.56 36.83 -0.42%
EPS 2.62 9.38 3.64 3.02 4.03 4.52 2.86 -1.44%
DPS 0.00 10.00 0.00 0.00 0.00 3.00 2.00 -
NAPS 1.26 1.82 1.79 1.72 2.07 1.60 1.63 -4.19%
Adjusted Per Share Value based on latest NOSH - 170,860
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 11.10 14.36 7.07 6.10 6.04 5.30 4.03 18.37%
EPS 0.81 1.94 0.64 0.53 0.44 0.49 0.31 17.34%
DPS 0.00 2.07 0.00 0.00 0.00 0.33 0.22 -
NAPS 0.3897 0.3765 0.3135 0.3006 0.2262 0.1746 0.1781 13.92%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.51 2.74 1.47 1.20 1.35 1.47 1.26 -
P/RPS 4.21 3.95 3.64 3.44 2.44 3.03 3.42 3.52%
P/EPS 57.63 29.21 40.38 39.74 33.50 32.52 44.17 4.52%
EY 1.74 3.42 2.48 2.52 2.99 3.07 2.26 -4.26%
DY 0.00 3.65 0.00 0.00 0.00 2.04 1.59 -
P/NAPS 1.20 1.51 0.82 0.70 0.65 0.92 0.77 7.66%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 -
Price 1.50 3.16 1.64 1.08 1.35 1.40 1.33 -
P/RPS 4.18 4.55 4.06 3.10 2.44 2.88 3.61 2.47%
P/EPS 57.25 33.69 45.05 35.76 33.50 30.97 46.63 3.47%
EY 1.75 2.97 2.22 2.80 2.99 3.23 2.14 -3.29%
DY 0.00 3.16 0.00 0.00 0.00 2.14 1.50 -
P/NAPS 1.19 1.74 0.92 0.63 0.65 0.88 0.82 6.39%

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