[KMLOONG] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 8.47%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 263,063 218,679 230,705 196,131 147,317 98,513 85,343 20.62%
PBT 30,443 14,251 16,402 16,283 14,163 9,348 13,534 14.45%
Tax -7,769 -4,313 -3,152 -2,677 -4,204 -2,580 -4,467 9.65%
NP 22,674 9,938 13,250 13,606 9,959 6,768 9,067 16.49%
-
NP to SH 22,450 11,382 13,250 13,606 9,959 6,768 9,067 16.30%
-
Tax Rate 25.52% 30.26% 19.22% 16.44% 29.68% 27.60% 33.01% -
Total Cost 240,389 208,741 217,455 182,525 137,358 91,745 76,276 21.07%
-
Net Worth 171,160 308,610 223,325 213,400 106,735 106,848 95,814 10.14%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 17,115 13,716 7,474 7,468 6,406 5,336 1,819 45.27%
Div Payout % 76.24% 120.51% 56.41% 54.89% 64.33% 78.85% 20.06% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 171,160 308,610 223,325 213,400 106,735 106,848 95,814 10.14%
NOSH 171,160 171,450 106,854 106,700 106,735 106,848 60,642 18.86%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 8.62% 4.54% 5.74% 6.94% 6.76% 6.87% 10.62% -
ROE 13.12% 3.69% 5.93% 6.38% 9.33% 6.33% 9.46% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 153.69 127.55 215.91 183.81 138.02 92.20 140.73 1.47%
EPS 13.12 6.64 12.40 12.75 9.33 6.33 14.95 -2.15%
DPS 10.00 8.00 7.00 7.00 6.00 5.00 3.00 22.20%
NAPS 1.00 1.80 2.09 2.00 1.00 1.00 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 106,700
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 26.94 22.40 23.63 20.09 15.09 10.09 8.74 20.62%
EPS 2.30 1.17 1.36 1.39 1.02 0.69 0.93 16.28%
DPS 1.75 1.40 0.77 0.76 0.66 0.55 0.19 44.75%
NAPS 0.1753 0.3161 0.2287 0.2186 0.1093 0.1094 0.0981 10.15%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 1.60 1.14 1.37 1.40 1.31 0.00 0.00 -
P/RPS 1.04 0.89 0.63 0.76 0.95 0.00 0.00 -
P/EPS 12.20 17.17 11.05 10.98 14.04 0.00 0.00 -
EY 8.20 5.82 9.05 9.11 7.12 0.00 0.00 -
DY 6.25 7.02 5.11 5.00 4.58 0.00 0.00 -
P/NAPS 1.60 0.63 0.66 0.70 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 31/03/06 24/03/05 12/04/04 31/03/03 28/03/02 - -
Price 1.73 1.21 1.07 1.62 1.18 1.46 0.00 -
P/RPS 1.13 0.95 0.50 0.88 0.85 1.58 0.00 -
P/EPS 13.19 18.23 8.63 12.70 12.65 23.05 0.00 -
EY 7.58 5.49 11.59 7.87 7.91 4.34 0.00 -
DY 5.78 6.61 6.54 4.32 5.08 3.42 0.00 -
P/NAPS 1.73 0.67 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