[KMLOONG] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 5.3%
YoY- 29.16%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 228,131 214,145 225,039 177,942 118,413 98,166 30,986 39.45%
PBT 20,032 12,515 18,581 14,465 11,523 13,552 3,750 32.19%
Tax -5,265 -2,554 -3,549 -3,696 -3,185 -2,887 -2,522 13.04%
NP 14,767 9,961 15,032 10,769 8,338 10,665 1,228 51.33%
-
NP to SH 16,160 10,642 15,032 10,769 8,338 10,665 1,228 53.62%
-
Tax Rate 26.28% 20.41% 19.10% 25.55% 27.64% 21.30% 67.25% -
Total Cost 213,364 204,184 210,007 167,173 110,075 87,501 29,758 38.84%
-
Net Worth 302,939 228,600 213,365 168,492 170,741 170,199 75,653 26.00%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 11,992 11,132 10,668 6,406 5,336 1,819 - -
Div Payout % 74.21% 104.61% 70.97% 59.49% 64.00% 17.06% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 302,939 228,600 213,365 168,492 170,741 170,199 75,653 26.00%
NOSH 171,152 228,600 106,682 106,640 106,713 107,043 54,821 20.88%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 6.47% 4.65% 6.68% 6.05% 7.04% 10.86% 3.96% -
ROE 5.33% 4.66% 7.05% 6.39% 4.88% 6.27% 1.62% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 133.29 93.68 210.94 166.86 110.96 91.71 56.52 15.36%
EPS 9.44 4.66 14.09 10.10 7.81 9.96 2.24 27.07%
DPS 7.00 4.87 10.00 6.00 5.00 1.70 0.00 -
NAPS 1.77 1.00 2.00 1.58 1.60 1.59 1.38 4.23%
Adjusted Per Share Value based on latest NOSH - 106,640
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 23.34 21.91 23.02 18.20 12.11 10.04 3.17 39.45%
EPS 1.65 1.09 1.54 1.10 0.85 1.09 0.13 52.70%
DPS 1.23 1.14 1.09 0.66 0.55 0.19 0.00 -
NAPS 0.3099 0.2338 0.2183 0.1724 0.1747 0.1741 0.0774 25.99%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 1.47 1.08 1.50 1.34 1.45 0.00 0.00 -
P/RPS 1.10 1.15 0.71 0.80 1.31 0.00 0.00 -
P/EPS 15.57 23.20 10.65 13.27 18.56 0.00 0.00 -
EY 6.42 4.31 9.39 7.54 5.39 0.00 0.00 -
DY 4.76 4.51 6.67 4.48 3.45 0.00 0.00 -
P/NAPS 0.83 1.08 0.75 0.85 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 - -
Price 1.40 1.16 1.36 1.27 1.28 0.00 0.00 -
P/RPS 1.05 1.24 0.64 0.76 1.15 0.00 0.00 -
P/EPS 14.83 24.92 9.65 12.58 16.38 0.00 0.00 -
EY 6.74 4.01 10.36 7.95 6.10 0.00 0.00 -
DY 5.00 4.20 7.35 4.72 3.91 0.00 0.00 -
P/NAPS 0.79 1.16 0.68 0.80 0.80 0.00 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