[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2024 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Oct-2024 [#3]
Profit Trend
QoQ- 56.13%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 1,240,701 794,322 388,386 1,526,133 1,160,972 712,293 326,686 142.43%
PBT 215,874 139,285 76,331 232,368 190,431 117,203 50,641 161.75%
Tax -51,338 -32,275 -17,669 -54,490 -43,713 -27,557 -11,963 162.91%
NP 164,536 107,010 58,662 177,878 146,718 89,646 38,678 161.39%
-
NP to SH 138,984 89,020 49,516 147,705 122,840 74,866 31,512 167.73%
-
Tax Rate 23.78% 23.17% 23.15% 23.45% 22.95% 23.51% 23.62% -
Total Cost 1,076,165 687,312 329,724 1,348,255 1,014,254 622,647 288,008 139.83%
-
Net Worth 906,417 897,086 857,200 864,037 862,914 861,487 870,399 2.72%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 97,464 48,754 - 126,207 77,565 48,398 - -
Div Payout % 70.13% 54.77% - 85.45% 63.14% 64.65% - -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 906,417 897,086 857,200 864,037 862,914 861,487 870,399 2.72%
NOSH 974,642 976,385 976,325 974,466 971,986 971,085 969,006 0.38%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 13.26% 13.47% 15.10% 11.66% 12.64% 12.59% 11.84% -
ROE 15.33% 9.92% 5.78% 17.09% 14.24% 8.69% 3.62% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 127.30 81.46 39.87 157.20 119.74 73.59 33.78 141.19%
EPS 14.26 9.13 5.08 15.24 12.69 7.74 3.26 166.27%
DPS 10.00 5.00 0.00 13.00 8.00 5.00 0.00 -
NAPS 0.93 0.92 0.88 0.89 0.89 0.89 0.90 2.19%
Adjusted Per Share Value based on latest NOSH - 975,859
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 126.90 81.24 39.72 156.09 118.74 72.85 33.41 142.45%
EPS 14.21 9.10 5.06 15.11 12.56 7.66 3.22 167.83%
DPS 9.97 4.99 0.00 12.91 7.93 4.95 0.00 -
NAPS 0.9271 0.9175 0.8767 0.8837 0.8826 0.8811 0.8902 2.73%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.38 2.45 2.22 2.04 1.88 1.85 1.84 -
P/RPS 1.87 3.01 5.57 1.30 1.57 2.51 5.45 -50.82%
P/EPS 16.69 26.84 43.67 13.41 14.84 23.92 56.47 -55.46%
EY 5.99 3.73 2.29 7.46 6.74 4.18 1.77 124.57%
DY 4.20 2.04 0.00 6.37 4.26 2.70 0.00 -
P/NAPS 2.56 2.66 2.52 2.29 2.11 2.08 2.04 16.26%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 27/12/24 27/09/24 27/06/24 26/03/24 28/12/23 27/09/23 28/06/23 -
Price 2.46 2.44 2.12 2.17 2.01 1.84 1.77 -
P/RPS 1.93 3.00 5.32 1.38 1.68 2.50 5.24 -48.46%
P/EPS 17.25 26.73 41.71 14.26 15.86 23.79 54.32 -53.29%
EY 5.80 3.74 2.40 7.01 6.30 4.20 1.84 114.23%
DY 4.07 2.05 0.00 5.99 3.98 2.72 0.00 -
P/NAPS 2.65 2.65 2.41 2.44 2.26 2.07 1.97 21.74%

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