[KMLOONG] QoQ Quarter Result on 31-Jul-2017 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 13.27%
YoY- 61.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 236,490 269,839 289,419 260,457 255,651 255,991 248,100 -3.15%
PBT 32,755 33,193 43,863 42,973 41,973 29,191 37,332 -8.37%
Tax -7,859 -7,361 -10,322 -9,536 -10,188 -6,691 -8,287 -3.48%
NP 24,896 25,832 33,541 33,437 31,785 22,500 29,045 -9.79%
-
NP to SH 20,129 19,295 27,915 27,538 24,311 16,559 25,107 -13.73%
-
Tax Rate 23.99% 22.18% 23.53% 22.19% 24.27% 22.92% 22.20% -
Total Cost 211,594 244,007 255,878 227,020 223,866 233,491 219,055 -2.28%
-
Net Worth 774,892 606,843 619,291 619,291 619,291 594,395 591,118 19.83%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 28,008 18,672 28,008 - 24,896 15,555 -
Div Payout % - 145.16% 66.89% 101.71% - 150.35% 61.96% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 774,892 606,843 619,291 619,291 619,291 594,395 591,118 19.83%
NOSH 935,410 311,803 311,803 311,803 311,803 311,803 311,115 108.73%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 10.53% 9.57% 11.59% 12.84% 12.43% 8.79% 11.71% -
ROE 2.60% 3.18% 4.51% 4.45% 3.93% 2.79% 4.25% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 25.33 86.71 93.00 83.69 82.15 82.26 79.75 -53.54%
EPS 2.16 6.20 8.97 8.85 7.81 5.32 8.07 -58.56%
DPS 0.00 9.00 6.00 9.00 0.00 8.00 5.00 -
NAPS 0.83 1.95 1.99 1.99 1.99 1.91 1.90 -42.51%
Adjusted Per Share Value based on latest NOSH - 311,803
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 24.19 27.60 29.61 26.64 26.15 26.19 25.38 -3.15%
EPS 2.06 1.97 2.86 2.82 2.49 1.69 2.57 -13.74%
DPS 0.00 2.87 1.91 2.87 0.00 2.55 1.59 -
NAPS 0.7927 0.6208 0.6335 0.6335 0.6335 0.608 0.6047 19.83%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.30 4.18 4.63 4.00 3.70 3.43 3.30 -
P/RPS 5.13 4.82 4.98 4.78 4.50 4.17 4.14 15.41%
P/EPS 60.30 67.42 51.62 45.20 47.36 64.46 40.89 29.65%
EY 1.66 1.48 1.94 2.21 2.11 1.55 2.45 -22.91%
DY 0.00 2.15 1.30 2.25 0.00 2.33 1.52 -
P/NAPS 1.57 2.14 2.33 2.01 1.86 1.80 1.74 -6.64%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 29/12/16 -
Price 1.32 4.20 4.15 3.96 3.82 3.77 3.35 -
P/RPS 5.21 4.84 4.46 4.73 4.65 4.58 4.20 15.49%
P/EPS 61.22 67.74 46.27 44.75 48.90 70.85 41.51 29.65%
EY 1.63 1.48 2.16 2.23 2.05 1.41 2.41 -23.00%
DY 0.00 2.14 1.45 2.27 0.00 2.12 1.49 -
P/NAPS 1.59 2.15 2.09 1.99 1.92 1.97 1.76 -6.56%

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