[KMLOONG] QoQ 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- 32.43%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 237,983 201,355 181,033 175,309 154,317 168,966 198,519 12.86%
PBT 47,274 35,664 5,672 19,162 12,174 22,892 12,805 139.06%
Tax -11,084 -8,965 -3,239 -4,821 -1,952 -5,206 -10,727 2.20%
NP 36,190 26,699 2,433 14,341 10,222 17,686 2,078 573.05%
-
NP to SH 33,161 22,899 2,046 13,789 10,412 14,506 3,148 381.22%
-
Tax Rate 23.45% 25.14% 57.11% 25.16% 16.03% 22.74% 83.77% -
Total Cost 201,793 174,656 178,600 160,968 144,095 151,280 196,441 1.80%
-
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 21.16%
Div Payout % 112.62% - - - 269.00% - 889.71% -
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 15.21% 13.26% 1.34% 8.18% 6.62% 10.47% 1.05% -
ROE 4.28% 3.07% 0.28% 1.92% 1.43% 1.94% 0.43% -
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 25.49 21.57 19.39 18.78 16.53 18.10 21.26 12.87%
EPS 3.55 2.45 0.22 1.48 1.12 1.55 0.34 378.39%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 3.00 21.16%
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 24.34 20.60 18.52 17.93 15.79 17.28 20.31 12.83%
EPS 3.39 2.34 0.21 1.41 1.07 1.48 0.32 383.04%
DPS 3.82 0.00 0.00 0.00 2.87 0.00 2.87 21.02%
NAPS 0.7927 0.764 0.7354 0.7354 0.7449 0.764 0.7545 3.35%
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 5.45 5.01 6.50 6.18 7.08 6.69 5.88 -4.94%
P/EPS 39.13 44.03 574.95 78.54 104.91 77.88 370.71 -77.69%
EY 2.56 2.27 0.17 1.27 0.95 1.28 0.27 348.58%
DY 2.88 0.00 0.00 0.00 2.56 0.00 2.40 12.93%
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 5.45 5.19 5.08 8.63 6.90 6.35 5.93 -5.47%
P/EPS 39.13 45.66 449.46 109.68 102.22 74.01 373.68 -77.81%
EY 2.56 2.19 0.22 0.91 0.98 1.35 0.27 348.58%
DY 2.88 0.00 0.00 0.00 2.63 0.00 2.38 13.56%
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