[KMLOONG] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 0.63%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 609,131 326,067 228,131 214,145 225,039 177,942 118,413 31.35%
PBT 149,629 44,265 20,032 12,515 18,581 14,465 11,523 53.25%
Tax -37,731 -11,284 -5,265 -2,554 -3,549 -3,696 -3,185 50.92%
NP 111,898 32,981 14,767 9,961 15,032 10,769 8,338 54.09%
-
NP to SH 90,923 29,980 16,160 10,642 15,032 10,769 8,338 48.85%
-
Tax Rate 25.22% 25.49% 26.28% 20.41% 19.10% 25.55% 27.64% -
Total Cost 497,233 293,086 213,364 204,184 210,007 167,173 110,075 28.54%
-
Net Worth 214,667 328,350 302,939 228,600 213,365 168,492 170,741 3.88%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 101,454 17,248 11,992 11,132 10,668 6,406 5,336 63.29%
Div Payout % 111.58% 57.53% 74.21% 104.61% 70.97% 59.49% 64.00% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 214,667 328,350 302,939 228,600 213,365 168,492 170,741 3.88%
NOSH 214,667 175,588 171,152 228,600 106,682 106,640 106,713 12.34%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 18.37% 10.11% 6.47% 4.65% 6.68% 6.05% 7.04% -
ROE 42.36% 9.13% 5.33% 4.66% 7.05% 6.39% 4.88% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 283.76 185.70 133.29 93.68 210.94 166.86 110.96 16.92%
EPS 42.36 17.07 9.44 4.66 14.09 10.10 7.81 32.51%
DPS 47.26 9.82 7.00 4.87 10.00 6.00 5.00 45.35%
NAPS 1.00 1.87 1.77 1.00 2.00 1.58 1.60 -7.52%
Adjusted Per Share Value based on latest NOSH - 228,600
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 62.38 33.39 23.36 21.93 23.05 18.22 12.13 31.34%
EPS 9.31 3.07 1.65 1.09 1.54 1.10 0.85 48.96%
DPS 10.39 1.77 1.23 1.14 1.09 0.66 0.55 63.12%
NAPS 0.2198 0.3363 0.3102 0.2341 0.2185 0.1726 0.1749 3.87%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 3.18 2.71 1.47 1.08 1.50 1.34 1.45 -
P/RPS 1.12 1.46 1.10 1.15 0.71 0.80 1.31 -2.57%
P/EPS 7.51 15.87 15.57 23.20 10.65 13.27 18.56 -13.98%
EY 13.32 6.30 6.42 4.31 9.39 7.54 5.39 16.25%
DY 14.86 3.62 4.76 4.51 6.67 4.48 3.45 27.52%
P/NAPS 3.18 1.45 0.83 1.08 0.75 0.85 0.91 23.16%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 1.75 2.41 1.40 1.16 1.36 1.27 1.28 -
P/RPS 0.62 1.30 1.05 1.24 0.64 0.76 1.15 -9.77%
P/EPS 4.13 14.12 14.83 24.92 9.65 12.58 16.38 -20.50%
EY 24.20 7.08 6.74 4.01 10.36 7.95 6.10 25.79%
DY 27.01 4.08 5.00 4.20 7.35 4.72 3.91 37.96%
P/NAPS 1.75 1.29 0.79 1.16 0.68 0.80 0.80 13.92%

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