[KMLOONG] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 14.47%
YoY- 52.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 278,774 222,292 216,188 220,402 160,386 103,264 106,409 17.40%
PBT 30,528 18,118 11,690 19,955 14,265 10,003 15,603 11.83%
Tax -7,944 -4,880 -1,548 -4,380 -4,038 -2,654 -4,941 8.23%
NP 22,584 13,238 10,142 15,575 10,227 7,349 10,662 13.31%
-
NP to SH 22,357 14,287 10,575 15,575 10,227 7,349 10,662 13.12%
-
Tax Rate 26.02% 26.93% 13.24% 21.95% 28.31% 26.53% 31.67% -
Total Cost 256,190 209,054 206,046 204,827 150,159 95,915 95,747 17.81%
-
Net Worth 317,641 302,136 195,270 220,115 171,827 106,927 169,134 11.07%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 17,115 13,716 7,474 7,468 6,406 5,336 1,819 45.27%
Div Payout % 76.56% 96.00% 70.68% 47.95% 62.64% 72.62% 17.06% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 317,641 302,136 195,270 220,115 171,827 106,927 169,134 11.07%
NOSH 171,698 170,698 113,529 106,852 106,724 106,927 107,046 8.18%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 8.10% 5.96% 4.69% 7.07% 6.38% 7.12% 10.02% -
ROE 7.04% 4.73% 5.42% 7.08% 5.95% 6.87% 6.30% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 162.36 130.22 190.42 206.27 150.28 96.57 99.40 8.51%
EPS 13.02 8.37 9.31 14.58 9.58 6.87 9.96 4.56%
DPS 10.00 8.04 6.58 7.00 6.00 5.00 1.70 34.33%
NAPS 1.85 1.77 1.72 2.06 1.61 1.00 1.58 2.66%
Adjusted Per Share Value based on latest NOSH - 106,852
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 28.53 22.75 22.12 22.55 16.41 10.57 10.89 17.40%
EPS 2.29 1.46 1.08 1.59 1.05 0.75 1.09 13.16%
DPS 1.75 1.40 0.76 0.76 0.66 0.55 0.19 44.75%
NAPS 0.325 0.3092 0.1998 0.2252 0.1758 0.1094 0.1731 11.06%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 2.22 1.29 1.05 1.60 1.24 1.57 0.00 -
P/RPS 1.37 0.99 0.55 0.78 0.83 1.63 0.00 -
P/EPS 17.05 15.41 11.27 10.98 12.94 22.84 0.00 -
EY 5.87 6.49 8.87 9.11 7.73 4.38 0.00 -
DY 4.50 6.23 6.27 4.38 4.84 3.18 0.00 -
P/NAPS 1.20 0.73 0.61 0.78 0.77 1.57 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.28 1.30 1.03 1.41 1.29 1.42 0.00 -
P/RPS 1.40 1.00 0.54 0.68 0.86 1.47 0.00 -
P/EPS 17.51 15.53 11.06 9.67 13.46 20.66 0.00 -
EY 5.71 6.44 9.04 10.34 7.43 4.84 0.00 -
DY 4.39 6.18 6.39 4.96 4.65 3.52 0.00 -
P/NAPS 1.23 0.73 0.60 0.68 0.80 1.42 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