[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2018 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -18.72%
YoY- -17.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,249,804 805,420 675,864 945,960 1,022,604 710,816 651,500 11.45%
PBT 174,884 142,656 91,568 131,020 167,892 73,644 92,908 11.10%
Tax -40,516 -35,860 -20,824 -31,436 -40,752 -17,336 -21,972 10.72%
NP 134,368 106,796 70,744 99,584 127,140 56,308 70,936 11.22%
-
NP to SH 113,532 91,596 58,024 80,516 97,244 49,640 59,116 11.47%
-
Tax Rate 23.17% 25.14% 22.74% 23.99% 24.27% 23.54% 23.65% -
Total Cost 1,115,436 698,624 605,120 846,376 895,464 654,508 580,564 11.48%
-
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.60%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - 124,454 -
Div Payout % - - - - - - 210.53% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.60%
NOSH 935,415 935,413 935,413 935,410 311,803 311,027 311,136 20.11%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.75% 13.26% 10.47% 10.53% 12.43% 7.92% 10.89% -
ROE 14.65% 12.26% 7.77% 10.39% 15.70% 8.40% 10.00% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 133.87 86.27 72.39 101.32 328.60 228.54 209.39 -7.17%
EPS 12.16 9.80 6.20 8.64 31.24 15.96 19.00 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 -
NAPS 0.83 0.80 0.80 0.83 1.99 1.90 1.90 -12.88%
Adjusted Per Share Value based on latest NOSH - 935,410
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 127.85 82.39 69.14 96.77 104.61 72.71 66.64 11.45%
EPS 11.61 9.37 5.94 8.24 9.95 5.08 6.05 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.73 -
NAPS 0.7927 0.764 0.764 0.7927 0.6335 0.6045 0.6047 4.61%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.45 1.08 1.21 1.30 3.70 3.39 2.80 -
P/RPS 1.08 1.25 1.67 1.28 1.13 1.48 1.34 -3.52%
P/EPS 11.92 11.01 19.47 15.07 11.84 21.24 14.74 -3.47%
EY 8.39 9.08 5.14 6.63 8.45 4.71 6.79 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.29 -
P/NAPS 1.75 1.35 1.51 1.57 1.86 1.78 1.47 2.94%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 16/07/21 29/06/20 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 -
Price 1.44 1.12 1.15 1.32 3.82 3.35 2.77 -
P/RPS 1.08 1.30 1.59 1.30 1.16 1.47 1.32 -3.28%
P/EPS 11.84 11.42 18.50 15.31 12.22 20.99 14.58 -3.40%
EY 8.44 8.76 5.40 6.53 8.18 4.76 6.86 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.44 -
P/NAPS 1.73 1.40 1.44 1.59 1.92 1.76 1.46 2.86%

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