[KMLOONG] YoY Cumulative 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- 113.27%

YoY- 76.05%

Quarter Report

KMLOONG - 2Q FY2018.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Cumulative Result
Revenue	439,338	323,283	446,777	516,108	388,502	376,234	414,265	0.98%
YoY %	35.90%	-27.64%	-13.43%	32.85%	3.26%	-9.18%	-	-
Horiz. %	106.05%	78.04%	107.85%	124.58%	93.78%	90.82%	100.00%	-
PBT	82,938	35,066	51,329	84,946	44,642	55,509	73,860	1.94%
YoY %	136.52%	-31.68%	-39.57%	90.28%	-19.58%	-24.85%	-	-
Horiz. %	112.29%	47.48%	69.49%	115.01%	60.44%	75.15%	100.00%	-
Tax	-20,049	-7,158	-12,362	-19,724	-10,499	-12,892	-17,962	1.84%
YoY %	-180.09%	42.10%	37.33%	-87.87%	18.56%	28.23%	-	-
Horiz. %	111.62%	39.85%	68.82%	109.81%	58.45%	71.77%	100.00%	-
NP	62,889	27,908	38,967	65,222	34,143	42,617	55,898	1.98%
YoY %	125.34%	-28.38%	-40.25%	91.03%	-19.88%	-23.76%	-	-
Horiz. %	112.51%	49.93%	69.71%	116.68%	61.08%	76.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,060	24,918	32,141	51,849	29,452	37,129	46,476	3.17%
YoY %	124.98%	-22.47%	-38.01%	76.05%	-20.68%	-20.11%	-	-
Horiz. %	120.62%	53.61%	69.16%	111.56%	63.37%	79.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.17%	20.41%	24.08%	23.22%	23.52%	23.23%	24.32%	-
YoY %	18.42%	-15.24%	3.70%	-1.28%	1.25%	-4.48%	-	-
Horiz. %	99.38%	83.92%	99.01%	95.48%	96.71%	95.52%	100.00%	-
Total Cost	376,449	295,375	407,810	450,886	354,359	333,617	358,367	0.82%
YoY %	27.45%	-27.57%	-9.55%	27.24%	6.22%	-6.91%	-	-
Horiz. %	105.05%	82.42%	113.80%	125.82%	98.88%	93.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	774,893	728,213	746,884	619,291	591,530	566,427	566,252	5.36%
YoY %	6.41%	-2.50%	20.60%	4.69%	4.43%	0.03%	-	-
Horiz. %	136.85%	128.60%	131.90%	109.37%	104.46%	100.03%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	37,344	28,008	28,008	28,008	21,793	52,908	21,659	9.49%
YoY %	33.33%	0.00%	0.00%	28.52%	-58.81%	144.28%	-	-
Horiz. %	172.42%	129.31%	129.31%	129.31%	100.62%	244.28%	100.00%	-
Div Payout %	66.61%	112.40%	87.14%	54.02%	74.00%	142.50%	46.60%	-
YoY %	-40.74%	28.99%	61.31%	-27.00%	-48.07%	205.79%	-	-
Horiz. %	142.94%	241.20%	187.00%	115.92%	158.80%	305.79%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	774,893	728,213	746,884	619,291	591,530	566,427	566,252	5.36%
YoY %	6.41%	-2.50%	20.60%	4.69%	4.43%	0.03%	-	-
Horiz. %	136.85%	128.60%	131.90%	109.37%	104.46%	100.03%	100.00%	-
NOSH	935,413	935,413	935,412	311,803	311,331	311,223	309,427	20.22%
YoY %	0.00%	0.00%	200.00%	0.15%	0.03%	0.58%	-	-
Horiz. %	302.30%	302.30%	302.30%	100.77%	100.62%	100.58%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	14.31%	8.63%	8.72%	12.64%	8.79%	11.33%	13.49%	-
YoY %	65.82%	-1.03%	-31.01%	43.80%	-22.42%	-16.01%	-	-
Horiz. %	106.08%	63.97%	64.64%	93.70%	65.16%	83.99%	100.00%	-
ROE	7.23%	3.42%	4.30%	8.37%	4.98%	6.55%	8.21%	-
YoY %	111.40%	-20.47%	-48.63%	68.07%	-23.97%	-20.22%	-	-
Horiz. %	88.06%	41.66%	52.38%	101.95%	60.66%	79.78%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	47.06	34.63	47.85	165.84	124.79	120.89	133.88	-15.97%
YoY %	35.89%	-27.63%	-71.15%	32.90%	3.23%	-9.70%	-	-
Horiz. %	35.15%	25.87%	35.74%	123.87%	93.21%	90.30%	100.00%	-
EPS	6.00	2.67	3.44	16.66	9.46	11.93	15.02	-14.16%
YoY %	124.72%	-22.38%	-79.35%	76.11%	-20.70%	-20.57%	-	-
Horiz. %	39.95%	17.78%	22.90%	110.92%	62.98%	79.43%	100.00%	-
DPS	4.00	3.00	3.00	9.00	7.00	17.00	7.00	-8.89%
YoY %	33.33%	0.00%	-66.67%	28.57%	-58.82%	142.86%	-	-
Horiz. %	57.14%	42.86%	42.86%	128.57%	100.00%	242.86%	100.00%	-
NAPS	0.83	0.78	0.80	1.99	1.90	1.82	1.83	-12.33%
YoY %	6.41%	-2.50%	-59.80%	4.74%	4.40%	-0.55%	-	-
Horiz. %	45.36%	42.62%	43.72%	108.74%	103.83%	99.45%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 311,803
RPS	44.94	33.07	45.70	52.79	39.74	38.49	42.38	0.98%
YoY %	35.89%	-27.64%	-13.43%	32.84%	3.25%	-9.18%	-	-
Horiz. %	106.04%	78.03%	107.83%	124.56%	93.77%	90.82%	100.00%	-
EPS	5.73	2.55	3.29	5.30	3.01	3.80	4.75	3.17%
YoY %	124.71%	-22.49%	-37.92%	76.08%	-20.79%	-20.00%	-	-
Horiz. %	120.63%	53.68%	69.26%	111.58%	63.37%	80.00%	100.00%	-
DPS	3.82	2.87	2.87	2.87	2.23	5.41	2.22	9.45%
YoY %	33.10%	0.00%	0.00%	28.70%	-58.78%	143.69%	-	-
Horiz. %	172.07%	129.28%	129.28%	129.28%	100.45%	243.69%	100.00%	-
NAPS	0.7927	0.7449	0.764	0.6335	0.6051	0.5794	0.5792	5.36%
YoY %	6.42%	-2.50%	20.60%	4.69%	4.44%	0.03%	-	-
Horiz. %	136.86%	128.61%	131.91%	109.37%	104.47%	100.03%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	1.39	1.17	1.39	4.00	3.30	2.95	2.98	-
P/RPS	2.95	3.38	2.90	2.41	2.64	2.44	2.23	4.76%
YoY %	-12.72%	16.55%	20.33%	-8.71%	8.20%	9.42%	-	-
Horiz. %	132.29%	151.57%	130.04%	108.07%	118.39%	109.42%	100.00%	-
P/EPS	23.15	43.84	40.38	24.01	34.88	24.73	19.84	2.60%
YoY %	-47.19%	8.57%	68.18%	-31.16%	41.04%	24.65%	-	-
Horiz. %	116.68%	220.97%	203.53%	121.02%	175.81%	124.65%	100.00%	-
EY	4.32	2.28	2.48	4.17	2.87	4.04	5.04	-2.53%
YoY %	89.47%	-8.06%	-40.53%	45.30%	-28.96%	-19.84%	-	-
Horiz. %	85.71%	45.24%	49.21%	82.74%	56.94%	80.16%	100.00%	-
DY	2.88	2.56	2.16	2.25	2.12	5.76	2.35	3.44%
YoY %	12.50%	18.52%	-4.00%	6.13%	-63.19%	145.11%	-	-
Horiz. %	122.55%	108.94%	91.91%	95.74%	90.21%	245.11%	100.00%	-
P/NAPS	1.67	1.50	1.74	2.01	1.74	1.62	1.63	0.40%
YoY %	11.33%	-13.79%	-13.43%	15.52%	7.41%	-0.61%	-	-
Horiz. %	102.45%	92.02%	106.75%	123.31%	106.75%	99.39%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	28/09/20	27/09/19	27/09/18	28/09/17	29/09/16	29/09/15	29/09/14	-
Price	1.39	1.14	1.31	3.96	3.28	2.62	2.78	-
P/RPS	2.95	3.29	2.74	2.39	2.63	2.17	2.08	5.99%
YoY %	-10.33%	20.07%	14.64%	-9.13%	21.20%	4.33%	-	-
Horiz. %	141.83%	158.17%	131.73%	114.90%	126.44%	104.33%	100.00%	-
P/EPS	23.15	42.71	38.05	23.77	34.67	21.96	18.51	3.79%
YoY %	-45.80%	12.25%	60.08%	-31.44%	57.88%	18.64%	-	-
Horiz. %	125.07%	230.74%	205.56%	128.42%	187.30%	118.64%	100.00%	-
EY	4.32	2.34	2.63	4.21	2.88	4.55	5.40	-3.64%
YoY %	84.62%	-11.03%	-37.53%	46.18%	-36.70%	-15.74%	-	-
Horiz. %	80.00%	43.33%	48.70%	77.96%	53.33%	84.26%	100.00%	-
DY	2.88	2.63	2.29	2.27	2.13	6.49	2.52	2.24%
YoY %	9.51%	14.85%	0.88%	6.57%	-67.18%	157.54%	-	-
Horiz. %	114.29%	104.37%	90.87%	90.08%	84.52%	257.54%	100.00%	-
P/NAPS	1.67	1.46	1.64	1.99	1.73	1.44	1.52	1.57%
YoY %	14.38%	-10.98%	-17.59%	15.03%	20.14%	-5.26%	-	-
Horiz. %	109.87%	96.05%	107.89%	130.92%	113.82%	94.74%	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