[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -65.82%
YoY- 95.9%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,075,366 805,527 516,108 255,651 892,593 636,602 388,502 96.77%
PBT 162,002 128,809 84,946 41,973 111,165 81,974 44,642 135.59%
Tax -37,407 -30,046 -19,724 -10,188 -25,477 -18,786 -10,499 132.73%
NP 124,595 98,763 65,222 31,785 85,688 63,188 34,143 136.46%
-
NP to SH 99,059 79,764 51,849 24,311 71,118 54,559 29,452 123.98%
-
Tax Rate 23.09% 23.33% 23.22% 24.27% 22.92% 22.92% 23.52% -
Total Cost 950,771 706,764 450,886 223,866 806,905 573,414 354,359 92.74%
-
Net Worth 606,843 619,291 619,291 619,291 594,395 591,341 591,530 1.71%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 74,688 46,680 28,008 - 62,240 37,347 21,793 126.80%
Div Payout % 75.40% 58.52% 54.02% - 87.52% 68.45% 74.00% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 606,843 619,291 619,291 619,291 594,395 591,341 591,530 1.71%
NOSH 311,803 311,803 311,803 311,803 311,803 311,232 311,331 0.10%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 11.59% 12.26% 12.64% 12.43% 9.60% 9.93% 8.79% -
ROE 16.32% 12.88% 8.37% 3.93% 11.96% 9.23% 4.98% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 345.55 258.84 165.84 82.15 286.82 204.54 124.79 96.82%
EPS 31.83 25.63 16.66 7.81 22.85 17.53 9.46 124.04%
DPS 24.00 15.00 9.00 0.00 20.00 12.00 7.00 126.86%
NAPS 1.95 1.99 1.99 1.99 1.91 1.90 1.90 1.74%
Adjusted Per Share Value based on latest NOSH - 311,803
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 110.00 82.40 52.79 26.15 91.31 65.12 39.74 96.77%
EPS 10.13 8.16 5.30 2.49 7.27 5.58 3.01 124.07%
DPS 7.64 4.78 2.87 0.00 6.37 3.82 2.23 126.75%
NAPS 0.6208 0.6335 0.6335 0.6335 0.608 0.6049 0.6051 1.71%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.18 4.63 4.00 3.70 3.43 3.30 3.30 -
P/RPS 1.21 1.79 2.41 4.50 1.20 1.61 2.64 -40.46%
P/EPS 13.13 18.06 24.01 47.36 15.01 18.82 34.88 -47.77%
EY 7.62 5.54 4.17 2.11 6.66 5.31 2.87 91.40%
DY 5.74 3.24 2.25 0.00 5.83 3.64 2.12 93.90%
P/NAPS 2.14 2.33 2.01 1.86 1.80 1.74 1.74 14.74%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 29/12/16 29/09/16 -
Price 4.20 4.15 3.96 3.82 3.77 3.35 3.28 -
P/RPS 1.22 1.60 2.39 4.65 1.31 1.64 2.63 -39.99%
P/EPS 13.19 16.19 23.77 48.90 16.50 19.11 34.67 -47.40%
EY 7.58 6.18 4.21 2.05 6.06 5.23 2.88 90.29%
DY 5.71 3.61 2.27 0.00 5.31 3.58 2.13 92.63%
P/NAPS 2.15 2.09 1.99 1.92 1.97 1.76 1.73 15.54%

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