[KMLOONG] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -3.49%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 326,067 228,131 214,145 225,039 177,942 118,413 98,166 22.13%
PBT 44,265 20,032 12,515 18,581 14,465 11,523 13,552 21.79%
Tax -11,284 -5,265 -2,554 -3,549 -3,696 -3,185 -2,887 25.49%
NP 32,981 14,767 9,961 15,032 10,769 8,338 10,665 20.69%
-
NP to SH 29,980 16,160 10,642 15,032 10,769 8,338 10,665 18.78%
-
Tax Rate 25.49% 26.28% 20.41% 19.10% 25.55% 27.64% 21.30% -
Total Cost 293,086 213,364 204,184 210,007 167,173 110,075 87,501 22.30%
-
Net Worth 328,350 302,939 228,600 213,365 168,492 170,741 170,199 11.56%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 17,248 11,992 11,132 10,668 6,406 5,336 1,819 45.45%
Div Payout % 57.53% 74.21% 104.61% 70.97% 59.49% 64.00% 17.06% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 328,350 302,939 228,600 213,365 168,492 170,741 170,199 11.56%
NOSH 175,588 171,152 228,600 106,682 106,640 106,713 107,043 8.59%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 10.11% 6.47% 4.65% 6.68% 6.05% 7.04% 10.86% -
ROE 9.13% 5.33% 4.66% 7.05% 6.39% 4.88% 6.27% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 185.70 133.29 93.68 210.94 166.86 110.96 91.71 12.47%
EPS 17.07 9.44 4.66 14.09 10.10 7.81 9.96 9.39%
DPS 9.82 7.00 4.87 10.00 6.00 5.00 1.70 33.93%
NAPS 1.87 1.77 1.00 2.00 1.58 1.60 1.59 2.73%
Adjusted Per Share Value based on latest NOSH - 106,682
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 33.35 23.33 21.90 23.02 18.20 12.11 10.04 22.13%
EPS 3.07 1.65 1.09 1.54 1.10 0.85 1.09 18.82%
DPS 1.76 1.23 1.14 1.09 0.66 0.55 0.19 44.89%
NAPS 0.3358 0.3098 0.2338 0.2182 0.1723 0.1746 0.1741 11.56%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 2.71 1.47 1.08 1.50 1.34 1.45 0.00 -
P/RPS 1.46 1.10 1.15 0.71 0.80 1.31 0.00 -
P/EPS 15.87 15.57 23.20 10.65 13.27 18.56 0.00 -
EY 6.30 6.42 4.31 9.39 7.54 5.39 0.00 -
DY 3.62 4.76 4.51 6.67 4.48 3.45 0.00 -
P/NAPS 1.45 0.83 1.08 0.75 0.85 0.91 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 -
Price 2.41 1.40 1.16 1.36 1.27 1.28 0.00 -
P/RPS 1.30 1.05 1.24 0.64 0.76 1.15 0.00 -
P/EPS 14.12 14.83 24.92 9.65 12.58 16.38 0.00 -
EY 7.08 6.74 4.01 10.36 7.95 6.10 0.00 -
DY 4.08 5.00 4.20 7.35 4.72 3.91 0.00 -
P/NAPS 1.29 0.79 1.16 0.68 0.80 0.80 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