[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2018 [#2]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

27-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Jul-2018 [#2]

Profit Trend

QoQ- -20.16%

YoY- -38.01%

Quarter Report

KMLOONG - 2Q FY2019.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Annualized Quarter Result
Revenue	1,426,568	878,676	646,566	893,554	1,032,216	777,004	752,468	11.23%
YoY %	62.35%	35.90%	-27.64%	-13.43%	32.85%	3.26%	-	-
Horiz. %	189.59%	116.77%	85.93%	118.75%	137.18%	103.26%	100.00%	-
PBT	201,378	165,876	70,132	102,658	169,892	89,284	111,018	10.42%
YoY %	21.40%	136.52%	-31.68%	-39.57%	90.28%	-19.58%	-	-
Horiz. %	181.39%	149.41%	63.17%	92.47%	153.03%	80.42%	100.00%	-
Tax	-47,710	-40,098	-14,316	-24,724	-39,448	-20,998	-25,784	10.79%
YoY %	-18.98%	-180.09%	42.10%	37.33%	-87.87%	18.56%	-	-
Horiz. %	185.04%	155.52%	55.52%	95.89%	152.99%	81.44%	100.00%	-
NP	153,668	125,778	55,816	77,934	130,444	68,286	85,234	10.31%
YoY %	22.17%	125.34%	-28.38%	-40.25%	91.03%	-19.88%	-	-
Horiz. %	180.29%	147.57%	65.49%	91.44%	153.04%	80.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,058	112,120	49,836	64,282	103,698	58,904	74,258	9.64%
YoY %	15.11%	124.98%	-22.47%	-38.01%	76.05%	-20.68%	-	-
Horiz. %	173.80%	150.99%	67.11%	86.57%	139.65%	79.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.69%	24.17%	20.41%	24.08%	23.22%	23.52%	23.23%	-
YoY %	-1.99%	18.42%	-15.24%	3.70%	-1.28%	1.25%	-	-
Horiz. %	101.98%	104.05%	87.86%	103.66%	99.96%	101.25%	100.00%	-
Total Cost	1,272,900	752,898	590,750	815,620	901,772	708,718	667,234	11.35%
YoY %	69.07%	27.45%	-27.57%	-9.55%	27.24%	6.22%	-	-
Horiz. %	190.77%	112.84%	88.54%	122.24%	135.15%	106.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	794,126	774,893	728,213	746,884	619,291	591,530	566,427	5.78%
YoY %	2.48%	6.41%	-2.50%	20.60%	4.69%	4.43%	-	-
Horiz. %	140.20%	136.80%	128.56%	131.86%	109.33%	104.43%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	93,426	74,688	56,016	56,016	56,016	43,586	105,816	-2.05%
YoY %	25.09%	33.33%	0.00%	0.00%	28.52%	-58.81%	-	-
Horiz. %	88.29%	70.58%	52.94%	52.94%	52.94%	41.19%	100.00%	-
Div Payout %	72.39%	66.61%	112.40%	87.14%	54.02%	74.00%	142.50%	-
YoY %	8.68%	-40.74%	28.99%	61.31%	-27.00%	-48.07%	-	-
Horiz. %	50.80%	46.74%	78.88%	61.15%	37.91%	51.93%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	794,126	774,893	728,213	746,884	619,291	591,530	566,427	5.78%
YoY %	2.48%	6.41%	-2.50%	20.60%	4.69%	4.43%	-	-
Horiz. %	140.20%	136.80%	128.56%	131.86%	109.33%	104.43%	100.00%	-
NOSH	935,668	935,413	935,413	935,412	311,803	311,331	311,223	20.11%
YoY %	0.03%	0.00%	0.00%	200.00%	0.15%	0.03%	-	-
Horiz. %	300.64%	300.56%	300.56%	300.56%	100.19%	100.03%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	10.77%	14.31%	8.63%	8.72%	12.64%	8.79%	11.33%	-
YoY %	-24.74%	65.82%	-1.03%	-31.01%	43.80%	-22.42%	-	-
Horiz. %	95.06%	126.30%	76.17%	76.96%	111.56%	77.58%	100.00%	-
ROE	16.25%	14.47%	6.84%	8.61%	16.74%	9.96%	13.11%	-
YoY %	12.30%	111.55%	-20.56%	-48.57%	68.07%	-24.03%	-	-
Horiz. %	123.95%	110.37%	52.17%	65.68%	127.69%	75.97%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	152.69	94.12	69.25	95.71	331.69	249.57	241.78	-7.36%
YoY %	62.23%	35.91%	-27.65%	-71.14%	32.90%	3.22%	-	-
Horiz. %	63.15%	38.93%	28.64%	39.59%	137.19%	103.22%	100.00%	-
EPS	13.82	12.00	5.34	6.88	33.32	18.92	23.86	-8.69%
YoY %	15.17%	124.72%	-22.38%	-79.35%	76.11%	-20.70%	-	-
Horiz. %	57.92%	50.29%	22.38%	28.83%	139.65%	79.30%	100.00%	-
DPS	10.00	8.00	6.00	6.00	18.00	14.00	34.00	-18.43%
YoY %	25.00%	33.33%	0.00%	-66.67%	28.57%	-58.82%	-	-
Horiz. %	29.41%	23.53%	17.65%	17.65%	52.94%	41.18%	100.00%	-
NAPS	0.85	0.83	0.78	0.80	1.99	1.90	1.82	-11.90%
YoY %	2.41%	6.41%	-2.50%	-59.80%	4.74%	4.40%	-	-
Horiz. %	46.70%	45.60%	42.86%	43.96%	109.34%	104.40%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 935,412
RPS	145.93	89.88	66.14	91.40	105.59	79.48	76.97	11.24%
YoY %	62.36%	35.89%	-27.64%	-13.44%	32.85%	3.26%	-	-
Horiz. %	189.59%	116.77%	85.93%	118.75%	137.18%	103.26%	100.00%	-
EPS	13.20	11.47	5.10	6.58	10.61	6.03	7.60	9.62%
YoY %	15.08%	124.90%	-22.49%	-37.98%	75.95%	-20.66%	-	-
Horiz. %	173.68%	150.92%	67.11%	86.58%	139.61%	79.34%	100.00%	-
DPS	9.56	7.64	5.73	5.73	5.73	4.46	10.82	-2.04%
YoY %	25.13%	33.33%	0.00%	0.00%	28.48%	-58.78%	-	-
Horiz. %	88.35%	70.61%	52.96%	52.96%	52.96%	41.22%	100.00%	-
NAPS	0.8123	0.7927	0.7449	0.764	0.6335	0.6051	0.5794	5.78%
YoY %	2.47%	6.42%	-2.50%	20.60%	4.69%	4.44%	-	-
Horiz. %	140.20%	136.81%	128.56%	131.86%	109.34%	104.44%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.47	1.39	1.17	1.39	4.00	3.30	2.95	-
P/RPS	0.96	1.48	1.69	1.45	1.21	1.32	1.22	-3.91%
YoY %	-35.14%	-12.43%	16.55%	19.83%	-8.33%	8.20%	-	-
Horiz. %	78.69%	121.31%	138.52%	118.85%	99.18%	108.20%	100.00%	-
P/EPS	10.64	11.57	21.92	20.19	12.00	17.44	12.36	-2.46%
YoY %	-8.04%	-47.22%	8.57%	68.25%	-31.19%	41.10%	-	-
Horiz. %	86.08%	93.61%	177.35%	163.35%	97.09%	141.10%	100.00%	-
EY	9.40	8.64	4.56	4.95	8.33	5.73	8.09	2.53%
YoY %	8.80%	89.47%	-7.88%	-40.58%	45.38%	-29.17%	-	-
Horiz. %	116.19%	106.80%	56.37%	61.19%	102.97%	70.83%	100.00%	-
DY	6.80	5.76	5.13	4.32	4.50	4.24	11.53	-8.41%
YoY %	18.06%	12.28%	18.75%	-4.00%	6.13%	-63.23%	-	-
Horiz. %	58.98%	49.96%	44.49%	37.47%	39.03%	36.77%	100.00%	-
P/NAPS	1.73	1.67	1.50	1.74	2.01	1.74	1.62	1.09%
YoY %	3.59%	11.33%	-13.79%	-13.43%	15.52%	7.41%	-	-
Horiz. %	106.79%	103.09%	92.59%	107.41%	124.07%	107.41%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	28/09/20	27/09/19	27/09/18	28/09/17	29/09/16	29/09/15	-
Price	1.52	1.39	1.14	1.31	3.96	3.28	2.62	-
P/RPS	1.00	1.48	1.65	1.37	1.19	1.31	1.08	-1.27%
YoY %	-32.43%	-10.30%	20.44%	15.13%	-9.16%	21.30%	-	-
Horiz. %	92.59%	137.04%	152.78%	126.85%	110.19%	121.30%	100.00%	-
P/EPS	11.00	11.57	21.36	19.03	11.88	17.34	10.98	0.03%
YoY %	-4.93%	-45.83%	12.24%	60.19%	-31.49%	57.92%	-	-
Horiz. %	100.18%	105.37%	194.54%	173.32%	108.20%	157.92%	100.00%	-
EY	9.09	8.64	4.68	5.26	8.41	5.77	9.11	-0.03%
YoY %	5.21%	84.62%	-11.03%	-37.46%	45.75%	-36.66%	-	-
Horiz. %	99.78%	94.84%	51.37%	57.74%	92.32%	63.34%	100.00%	-
DY	6.58	5.76	5.26	4.58	4.55	4.27	12.98	-10.69%
YoY %	14.24%	9.51%	14.85%	0.66%	6.56%	-67.10%	-	-
Horiz. %	50.69%	44.38%	40.52%	35.29%	35.05%	32.90%	100.00%	-
P/NAPS	1.79	1.67	1.46	1.64	1.99	1.73	1.44	3.68%
YoY %	7.19%	14.38%	-10.98%	-17.59%	15.03%	20.14%	-	-
Horiz. %	124.31%	115.97%	101.39%	113.89%	138.19%	120.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos