[KMLOONG] YoY TTM Result on 31-Jan-2002 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -20.69%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 230,705 196,131 147,317 98,513 85,343 28.20%
PBT 16,402 16,283 14,163 9,348 13,534 4.91%
Tax -3,152 -2,677 -4,204 -2,580 -4,467 -8.34%
NP 13,250 13,606 9,959 6,768 9,067 9.94%
-
NP to SH 13,250 13,606 9,959 6,768 9,067 9.94%
-
Tax Rate 19.22% 16.44% 29.68% 27.60% 33.01% -
Total Cost 217,455 182,525 137,358 91,745 76,276 29.91%
-
Net Worth 223,325 213,400 106,735 106,848 95,814 23.54%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 7,474 7,468 6,406 5,336 1,819 42.33%
Div Payout % 56.41% 54.89% 64.33% 78.85% 20.06% -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 223,325 213,400 106,735 106,848 95,814 23.54%
NOSH 106,854 106,700 106,735 106,848 60,642 15.20%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 5.74% 6.94% 6.76% 6.87% 10.62% -
ROE 5.93% 6.38% 9.33% 6.33% 9.46% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 215.91 183.81 138.02 92.20 140.73 11.28%
EPS 12.40 12.75 9.33 6.33 14.95 -4.56%
DPS 7.00 7.00 6.00 5.00 3.00 23.57%
NAPS 2.09 2.00 1.00 1.00 1.58 7.23%
Adjusted Per Share Value based on latest NOSH - 106,848
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 23.60 20.06 15.07 10.08 8.73 28.20%
EPS 1.36 1.39 1.02 0.69 0.93 9.96%
DPS 0.76 0.76 0.66 0.55 0.19 41.38%
NAPS 0.2284 0.2183 0.1092 0.1093 0.098 23.53%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/05 30/01/04 31/01/03 - - -
Price 1.37 1.40 1.31 0.00 0.00 -
P/RPS 0.63 0.76 0.95 0.00 0.00 -
P/EPS 11.05 10.98 14.04 0.00 0.00 -
EY 9.05 9.11 7.12 0.00 0.00 -
DY 5.11 5.00 4.58 0.00 0.00 -
P/NAPS 0.66 0.70 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 24/03/05 12/04/04 31/03/03 28/03/02 - -
Price 1.07 1.62 1.18 1.46 0.00 -
P/RPS 0.50 0.88 0.85 1.58 0.00 -
P/EPS 8.63 12.70 12.65 23.05 0.00 -
EY 11.59 7.87 7.91 4.34 0.00 -
DY 6.54 4.32 5.08 3.42 0.00 -
P/NAPS 0.51 0.81 1.18 1.46 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