[KMLOONG] QoQ Quarter Result on 31-Jul-2020 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 44.81%
YoY- 218.49%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 312,451 253,739 278,600 237,983 201,355 181,033 175,309 47.05%
PBT 43,721 16,971 44,642 47,274 35,664 5,672 19,162 73.40%
Tax -10,129 -2,972 -10,909 -11,084 -8,965 -3,239 -4,821 64.11%
NP 33,592 13,999 33,733 36,190 26,699 2,433 14,341 76.46%
-
NP to SH 28,383 9,996 28,835 33,161 22,899 2,046 13,789 61.88%
-
Tax Rate 23.17% 17.51% 24.44% 23.45% 25.14% 57.11% 25.16% -
Total Cost 278,859 239,740 244,867 201,793 174,656 178,600 160,968 44.29%
-
Net Worth 774,896 746,886 765,557 774,893 746,885 718,877 718,877 5.13%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - 28,008 28,008 37,344 - - - -
Div Payout % - 280.19% 97.13% 112.62% - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 774,896 746,886 765,557 774,893 746,885 718,877 718,877 5.13%
NOSH 935,415 935,415 935,413 935,413 935,413 935,413 935,413 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.75% 5.52% 12.11% 15.21% 13.26% 1.34% 8.18% -
ROE 3.66% 1.34% 3.77% 4.28% 3.07% 0.28% 1.92% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 33.47 27.18 29.84 25.49 21.57 19.39 18.78 47.04%
EPS 3.04 1.07 3.09 3.55 2.45 0.22 1.48 61.65%
DPS 0.00 3.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.82 0.83 0.80 0.77 0.77 5.13%
Adjusted Per Share Value based on latest NOSH - 935,413
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 31.97 25.96 28.51 24.35 20.60 18.52 17.94 47.03%
EPS 2.90 1.02 2.95 3.39 2.34 0.21 1.41 61.79%
DPS 0.00 2.87 2.87 3.82 0.00 0.00 0.00 -
NAPS 0.7929 0.7643 0.7834 0.7929 0.7643 0.7356 0.7356 5.13%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.45 1.36 1.34 1.39 1.08 1.26 1.16 -
P/RPS 4.33 5.00 4.49 5.45 5.01 6.50 6.18 -21.13%
P/EPS 47.70 127.02 43.39 39.13 44.03 574.95 78.54 -28.30%
EY 2.10 0.79 2.30 2.56 2.27 0.17 1.27 39.87%
DY 0.00 2.21 2.24 2.88 0.00 0.00 0.00 -
P/NAPS 1.75 1.70 1.63 1.67 1.35 1.64 1.51 10.34%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 16/07/21 16/04/21 29/12/20 28/09/20 29/06/20 27/03/20 27/12/19 -
Price 1.44 1.44 1.61 1.39 1.12 0.985 1.62 -
P/RPS 4.30 5.30 5.40 5.45 5.19 5.08 8.63 -37.17%
P/EPS 47.37 134.49 52.13 39.13 45.66 449.46 109.68 -42.89%
EY 2.11 0.74 1.92 2.56 2.19 0.22 0.91 75.27%
DY 0.00 2.08 1.86 2.88 0.00 0.00 0.00 -
P/NAPS 1.73 1.80 1.96 1.67 1.40 1.28 2.10 -12.13%

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