[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 53.84%
YoY- 46.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 446,777 236,490 1,075,366 805,527 516,108 255,651 892,593 -37.03%
PBT 51,329 32,755 162,002 128,809 84,946 41,973 111,165 -40.34%
Tax -12,362 -7,859 -37,407 -30,046 -19,724 -10,188 -25,477 -38.33%
NP 38,967 24,896 124,595 98,763 65,222 31,785 85,688 -40.94%
-
NP to SH 32,141 20,129 99,059 79,764 51,849 24,311 71,118 -41.19%
-
Tax Rate 24.08% 23.99% 23.09% 23.33% 23.22% 24.27% 22.92% -
Total Cost 407,810 211,594 950,771 706,764 450,886 223,866 806,905 -36.63%
-
Net Worth 746,884 774,892 606,843 619,291 619,291 619,291 594,395 16.49%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 28,008 - 74,688 46,680 28,008 - 62,240 -41.36%
Div Payout % 87.14% - 75.40% 58.52% 54.02% - 87.52% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 746,884 774,892 606,843 619,291 619,291 619,291 594,395 16.49%
NOSH 935,412 935,410 311,803 311,803 311,803 311,803 311,803 108.42%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 8.72% 10.53% 11.59% 12.26% 12.64% 12.43% 9.60% -
ROE 4.30% 2.60% 16.32% 12.88% 8.37% 3.93% 11.96% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 47.85 25.33 345.55 258.84 165.84 82.15 286.82 -69.79%
EPS 3.44 2.16 31.83 25.63 16.66 7.81 22.85 -71.79%
DPS 3.00 0.00 24.00 15.00 9.00 0.00 20.00 -71.86%
NAPS 0.80 0.83 1.95 1.99 1.99 1.99 1.91 -44.10%
Adjusted Per Share Value based on latest NOSH - 311,803
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 45.70 24.19 110.00 82.40 52.79 26.15 91.31 -37.04%
EPS 3.29 2.06 10.13 8.16 5.30 2.49 7.27 -41.14%
DPS 2.87 0.00 7.64 4.78 2.87 0.00 6.37 -41.31%
NAPS 0.764 0.7927 0.6208 0.6335 0.6335 0.6335 0.608 16.49%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.39 1.30 4.18 4.63 4.00 3.70 3.43 -
P/RPS 2.90 5.13 1.21 1.79 2.41 4.50 1.20 80.37%
P/EPS 40.38 60.30 13.13 18.06 24.01 47.36 15.01 93.78%
EY 2.48 1.66 7.62 5.54 4.17 2.11 6.66 -48.33%
DY 2.16 0.00 5.74 3.24 2.25 0.00 5.83 -48.50%
P/NAPS 1.74 1.57 2.14 2.33 2.01 1.86 1.80 -2.24%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 -
Price 1.31 1.32 4.20 4.15 3.96 3.82 3.77 -
P/RPS 2.74 5.21 1.22 1.60 2.39 4.65 1.31 63.77%
P/EPS 38.05 61.22 13.19 16.19 23.77 48.90 16.50 74.81%
EY 2.63 1.63 7.58 6.18 4.21 2.05 6.06 -42.76%
DY 2.29 0.00 5.71 3.61 2.27 0.00 5.31 -43.00%
P/NAPS 1.64 1.59 2.15 2.09 1.99 1.92 1.97 -11.53%

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