[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2019 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 55.34%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 439,338 201,355 679,625 498,592 323,283 168,966 872,937 -36.75%
PBT 82,938 35,664 59,900 54,228 35,066 22,892 88,234 -4.04%
Tax -20,049 -8,965 -15,218 -11,979 -7,158 -5,206 -28,544 -21.00%
NP 62,889 26,699 44,682 42,249 27,908 17,686 59,690 3.54%
-
NP to SH 56,060 22,899 40,753 38,707 24,918 14,506 52,123 4.97%
-
Tax Rate 24.17% 25.14% 25.41% 22.09% 20.41% 22.74% 32.35% -
Total Cost 376,449 174,656 634,943 456,343 295,375 151,280 813,247 -40.18%
-
Net Worth 774,893 746,885 718,877 718,877 728,213 746,885 737,549 3.35%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 37,344 - 28,008 28,008 28,008 - 56,016 -23.70%
Div Payout % 66.61% - 68.73% 72.36% 112.40% - 107.47% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 774,893 746,885 718,877 718,877 728,213 746,885 737,549 3.35%
NOSH 935,413 935,413 935,413 935,413 935,413 935,413 935,413 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 14.31% 13.26% 6.57% 8.47% 8.63% 10.47% 6.84% -
ROE 7.23% 3.07% 5.67% 5.38% 3.42% 1.94% 7.07% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 47.06 21.57 72.80 53.40 34.63 18.10 93.50 -36.75%
EPS 6.00 2.45 4.37 4.15 2.67 1.55 5.58 4.96%
DPS 4.00 0.00 3.00 3.00 3.00 0.00 6.00 -23.70%
NAPS 0.83 0.80 0.77 0.77 0.78 0.80 0.79 3.35%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 44.96 20.60 69.54 51.02 33.08 17.29 89.33 -36.75%
EPS 5.74 2.34 4.17 3.96 2.55 1.48 5.33 5.06%
DPS 3.82 0.00 2.87 2.87 2.87 0.00 5.73 -23.70%
NAPS 0.7929 0.7643 0.7356 0.7356 0.7452 0.7643 0.7547 3.34%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 1.39 1.08 1.26 1.16 1.17 1.21 1.25 -
P/RPS 2.95 5.01 1.73 2.17 3.38 6.69 1.34 69.31%
P/EPS 23.15 44.03 28.87 27.98 43.84 77.88 22.39 2.25%
EY 4.32 2.27 3.46 3.57 2.28 1.28 4.47 -2.25%
DY 2.88 0.00 2.38 2.59 2.56 0.00 4.80 -28.88%
P/NAPS 1.67 1.35 1.64 1.51 1.50 1.51 1.58 3.76%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 -
Price 1.39 1.12 0.985 1.62 1.14 1.15 1.26 -
P/RPS 2.95 5.19 1.35 3.03 3.29 6.35 1.35 68.47%
P/EPS 23.15 45.66 22.57 39.07 42.71 74.01 22.57 1.70%
EY 4.32 2.19 4.43 2.56 2.34 1.35 4.43 -1.66%
DY 2.88 0.00 3.05 1.85 2.63 0.00 4.76 -28.48%
P/NAPS 1.67 1.40 1.28 2.10 1.46 1.44 1.59 3.32%

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