[KMLOONG] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 8.03%
YoY- -20.79%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 577,299 397,340 237,619 214,746 232,257 190,383 129,593 28.24%
PBT 131,975 66,511 21,478 14,163 18,353 15,763 13,180 46.76%
Tax -32,255 -16,754 -5,330 -3,294 -3,838 -3,220 -4,117 40.88%
NP 99,720 49,757 16,148 10,869 14,515 12,543 9,063 49.08%
-
NP to SH 79,872 42,720 17,234 11,497 14,515 12,543 9,063 43.67%
-
Tax Rate 24.44% 25.19% 24.82% 23.26% 20.91% 20.43% 31.24% -
Total Cost 477,579 347,583 221,471 203,877 217,742 177,840 120,530 25.76%
-
Net Worth 381,029 202,281 306,562 293,880 221,125 170,690 174,177 13.92%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 81,226 37,477 11,992 11,132 7,468 7,469 5,342 57.33%
Div Payout % 101.70% 87.73% 69.59% 96.83% 51.45% 59.55% 58.95% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 381,029 202,281 306,562 293,880 221,125 170,690 174,177 13.92%
NOSH 302,404 202,281 171,263 170,860 106,823 106,681 106,857 18.91%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 17.27% 12.52% 6.80% 5.06% 6.25% 6.59% 6.99% -
ROE 20.96% 21.12% 5.62% 3.91% 6.56% 7.35% 5.20% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 190.90 196.43 138.74 125.68 217.42 178.46 121.28 7.84%
EPS 26.41 21.12 10.06 6.73 13.59 11.76 8.48 20.82%
DPS 26.86 18.53 7.00 6.52 7.00 7.00 5.00 32.30%
NAPS 1.26 1.00 1.79 1.72 2.07 1.60 1.63 -4.19%
Adjusted Per Share Value based on latest NOSH - 170,860
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 59.12 40.69 24.33 21.99 23.79 19.50 13.27 28.24%
EPS 8.18 4.38 1.76 1.18 1.49 1.28 0.93 43.62%
DPS 8.32 3.84 1.23 1.14 0.76 0.76 0.55 57.19%
NAPS 0.3902 0.2072 0.314 0.301 0.2265 0.1748 0.1784 13.91%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.51 2.74 1.47 1.20 1.35 1.47 1.26 -
P/RPS 0.79 1.39 1.06 0.95 0.62 0.82 1.04 -4.47%
P/EPS 5.72 12.97 14.61 17.83 9.94 12.50 14.86 -14.69%
EY 17.49 7.71 6.85 5.61 10.07 8.00 6.73 17.23%
DY 17.79 6.76 4.76 5.43 5.19 4.76 3.97 28.37%
P/NAPS 1.20 2.74 0.82 0.70 0.65 0.92 0.77 7.66%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 -
Price 1.50 3.16 1.64 1.08 1.35 1.40 1.33 -
P/RPS 0.79 1.61 1.18 0.86 0.62 0.78 1.10 -5.36%
P/EPS 5.68 14.96 16.30 16.05 9.94 11.91 15.68 -15.55%
EY 17.61 6.68 6.14 6.23 10.07 8.40 6.38 18.41%
DY 17.91 5.86 4.27 6.03 5.19 5.00 3.76 29.68%
P/NAPS 1.19 3.16 0.92 0.63 0.65 0.88 0.82 6.39%

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