[KMLOONG] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -20.19%
YoY- -32.1%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 538,198 278,774 222,292 216,188 220,402 160,386 103,264 31.64%
PBT 123,496 30,528 18,118 11,690 19,955 14,265 10,003 51.96%
Tax -30,976 -7,944 -4,880 -1,548 -4,380 -4,038 -2,654 50.55%
NP 92,520 22,584 13,238 10,142 15,575 10,227 7,349 52.46%
-
NP to SH 74,970 22,357 14,287 10,575 15,575 10,227 7,349 47.21%
-
Tax Rate 25.08% 26.02% 26.93% 13.24% 21.95% 28.31% 26.53% -
Total Cost 445,678 256,190 209,054 206,046 204,827 150,159 95,915 29.14%
-
Net Worth 210,651 317,641 302,136 195,270 220,115 171,827 106,927 11.95%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 35,881 17,115 13,716 7,474 7,468 6,406 5,336 37.34%
Div Payout % 47.86% 76.56% 96.00% 70.68% 47.95% 62.64% 72.62% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 210,651 317,641 302,136 195,270 220,115 171,827 106,927 11.95%
NOSH 210,651 171,698 170,698 113,529 106,852 106,724 106,927 11.95%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 17.19% 8.10% 5.96% 4.69% 7.07% 6.38% 7.12% -
ROE 35.59% 7.04% 4.73% 5.42% 7.08% 5.95% 6.87% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 255.49 162.36 130.22 190.42 206.27 150.28 96.57 17.58%
EPS 35.59 13.02 8.37 9.31 14.58 9.58 6.87 31.50%
DPS 17.03 10.00 8.04 6.58 7.00 6.00 5.00 22.63%
NAPS 1.00 1.85 1.77 1.72 2.06 1.61 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 113,529
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 55.12 28.55 22.77 22.14 22.57 16.43 10.58 31.63%
EPS 7.68 2.29 1.46 1.08 1.60 1.05 0.75 47.30%
DPS 3.67 1.75 1.40 0.77 0.76 0.66 0.55 37.16%
NAPS 0.2157 0.3253 0.3094 0.20 0.2254 0.176 0.1095 11.95%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.78 2.22 1.29 1.05 1.60 1.24 1.57 -
P/RPS 0.70 1.37 0.99 0.55 0.78 0.83 1.63 -13.12%
P/EPS 5.00 17.05 15.41 11.27 10.98 12.94 22.84 -22.34%
EY 19.99 5.87 6.49 8.87 9.11 7.73 4.38 28.76%
DY 9.57 4.50 6.23 6.27 4.38 4.84 3.18 20.13%
P/NAPS 1.78 1.20 0.73 0.61 0.78 0.77 1.57 2.11%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 28/06/02 -
Price 1.85 2.28 1.30 1.03 1.41 1.29 1.42 -
P/RPS 0.72 1.40 1.00 0.54 0.68 0.86 1.47 -11.20%
P/EPS 5.20 17.51 15.53 11.06 9.67 13.46 20.66 -20.52%
EY 19.24 5.71 6.44 9.04 10.34 7.43 4.84 25.83%
DY 9.21 4.39 6.18 6.39 4.96 4.65 3.52 17.36%
P/NAPS 1.85 1.23 0.73 0.60 0.68 0.80 1.42 4.50%

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