[KMLOONG] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 16.47%
YoY- 38.4%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 237,619 214,746 232,257 190,383 129,593 93,246 64,086 24.39%
PBT 21,478 14,163 18,353 15,763 13,180 10,687 9,602 14.35%
Tax -5,330 -3,294 -3,838 -3,220 -4,117 -2,153 -3,920 5.25%
NP 16,148 10,869 14,515 12,543 9,063 8,534 5,682 19.00%
-
NP to SH 17,234 11,497 14,515 12,543 9,063 8,534 5,682 20.30%
-
Tax Rate 24.82% 23.26% 20.91% 20.43% 31.24% 20.15% 40.82% -
Total Cost 221,471 203,877 217,742 177,840 120,530 84,712 58,404 24.86%
-
Net Worth 306,562 293,880 221,125 170,690 174,177 168,364 80,533 24.94%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 11,992 11,132 7,468 7,469 5,342 3,950 - -
Div Payout % 69.59% 96.83% 51.45% 59.55% 58.95% 46.29% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 306,562 293,880 221,125 170,690 174,177 168,364 80,533 24.94%
NOSH 171,263 170,860 106,823 106,681 106,857 106,559 54,784 20.91%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.80% 5.06% 6.25% 6.59% 6.99% 9.15% 8.87% -
ROE 5.62% 3.91% 6.56% 7.35% 5.20% 5.07% 7.06% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 138.74 125.68 217.42 178.46 121.28 87.51 116.98 2.88%
EPS 10.06 6.73 13.59 11.76 8.48 8.01 10.37 -0.50%
DPS 7.00 6.52 7.00 7.00 5.00 3.71 0.00 -
NAPS 1.79 1.72 2.07 1.60 1.63 1.58 1.47 3.33%
Adjusted Per Share Value based on latest NOSH - 106,681
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 24.30 21.96 23.75 19.47 13.25 9.54 6.55 24.40%
EPS 1.76 1.18 1.48 1.28 0.93 0.87 0.58 20.31%
DPS 1.23 1.14 0.76 0.76 0.55 0.40 0.00 -
NAPS 0.3135 0.3006 0.2262 0.1746 0.1781 0.1722 0.0824 24.93%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 1.47 1.20 1.35 1.47 1.26 0.00 0.00 -
P/RPS 1.06 0.95 0.62 0.82 1.04 0.00 0.00 -
P/EPS 14.61 17.83 9.94 12.50 14.86 0.00 0.00 -
EY 6.85 5.61 10.07 8.00 6.73 0.00 0.00 -
DY 4.76 5.43 5.19 4.76 3.97 0.00 0.00 -
P/NAPS 0.82 0.70 0.65 0.92 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 29/12/01 - -
Price 1.64 1.08 1.35 1.40 1.33 0.00 0.00 -
P/RPS 1.18 0.86 0.62 0.78 1.10 0.00 0.00 -
P/EPS 16.30 16.05 9.94 11.91 15.68 0.00 0.00 -
EY 6.14 6.23 10.07 8.40 6.38 0.00 0.00 -
DY 4.27 6.03 5.19 5.00 3.76 0.00 0.00 -
P/NAPS 0.92 0.63 0.65 0.88 0.82 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