[KMLOONG] YoY TTM Result on 31-Jan-2006 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -1.0%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 507,085 469,876 263,063 218,679 230,705 196,131 147,317 22.85%
PBT 104,384 96,036 30,443 14,251 16,402 16,283 14,163 39.45%
Tax -22,821 -24,573 -7,769 -4,313 -3,152 -2,677 -4,204 32.53%
NP 81,563 71,463 22,674 9,938 13,250 13,606 9,959 41.92%
-
NP to SH 65,375 58,518 22,450 11,382 13,250 13,606 9,959 36.79%
-
Tax Rate 21.86% 25.59% 25.52% 30.26% 19.22% 16.44% 29.68% -
Total Cost 425,522 398,413 240,389 208,741 217,455 182,525 137,358 20.71%
-
Net Worth 389,851 207,720 171,160 308,610 223,325 213,400 106,735 24.07%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 79,906 35,881 17,115 13,716 7,474 7,468 6,406 52.22%
Div Payout % 122.23% 61.32% 76.24% 120.51% 56.41% 54.89% 64.33% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 389,851 207,720 171,160 308,610 223,325 213,400 106,735 24.07%
NOSH 302,210 207,720 171,160 171,450 106,854 106,700 106,735 18.92%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 16.08% 15.21% 8.62% 4.54% 5.74% 6.94% 6.76% -
ROE 16.77% 28.17% 13.12% 3.69% 5.93% 6.38% 9.33% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 167.79 226.21 153.69 127.55 215.91 183.81 138.02 3.30%
EPS 21.63 28.17 13.12 6.64 12.40 12.75 9.33 15.02%
DPS 26.44 17.27 10.00 8.00 7.00 7.00 6.00 28.01%
NAPS 1.29 1.00 1.00 1.80 2.09 2.00 1.00 4.33%
Adjusted Per Share Value based on latest NOSH - 171,450
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 51.86 48.06 26.91 22.37 23.60 20.06 15.07 22.84%
EPS 6.69 5.99 2.30 1.16 1.36 1.39 1.02 36.77%
DPS 8.17 3.67 1.75 1.40 0.76 0.76 0.66 52.03%
NAPS 0.3987 0.2124 0.1751 0.3156 0.2284 0.2183 0.1092 24.06%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.60 1.56 1.60 1.14 1.37 1.40 1.31 -
P/RPS 0.95 0.69 1.04 0.89 0.63 0.76 0.95 0.00%
P/EPS 7.40 5.54 12.20 17.17 11.05 10.98 14.04 -10.11%
EY 13.52 18.06 8.20 5.82 9.05 9.11 7.12 11.26%
DY 16.53 11.07 6.25 7.02 5.11 5.00 4.58 23.82%
P/NAPS 1.24 1.56 1.60 0.63 0.66 0.70 1.31 -0.91%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 28/03/08 30/03/07 31/03/06 24/03/05 12/04/04 31/03/03 -
Price 1.73 1.73 1.73 1.21 1.07 1.62 1.18 -
P/RPS 1.03 0.76 1.13 0.95 0.50 0.88 0.85 3.25%
P/EPS 8.00 6.14 13.19 18.23 8.63 12.70 12.65 -7.34%
EY 12.50 16.28 7.58 5.49 11.59 7.87 7.91 7.91%
DY 15.28 9.99 5.78 6.61 6.54 4.32 5.08 20.12%
P/NAPS 1.34 1.73 1.73 0.67 0.51 0.81 1.18 2.13%

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