[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2019 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 71.78%
YoY- -22.47%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 1,074,115 713,284 439,338 323,283 446,777 516,108 388,502 18.46%
PBT 144,782 100,689 82,938 35,066 51,329 84,946 44,642 21.65%
Tax -32,169 -23,855 -20,049 -7,158 -12,362 -19,724 -10,499 20.50%
NP 112,613 76,834 62,889 27,908 38,967 65,222 34,143 21.99%
-
NP to SH 88,898 64,529 56,060 24,918 32,141 51,849 29,452 20.20%
-
Tax Rate 22.22% 23.69% 24.17% 20.41% 24.08% 23.22% 23.52% -
Total Cost 961,502 636,450 376,449 295,375 407,810 450,886 354,359 18.09%
-
Net Worth 860,110 794,126 774,893 728,213 746,884 619,291 591,530 6.43%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 48,320 46,713 37,344 28,008 28,008 28,008 21,793 14.18%
Div Payout % 54.36% 72.39% 66.61% 112.40% 87.14% 54.02% 74.00% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 860,110 794,126 774,893 728,213 746,884 619,291 591,530 6.43%
NOSH 968,423 935,668 935,413 935,413 935,412 311,803 311,331 20.81%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 10.48% 10.77% 14.31% 8.63% 8.72% 12.64% 8.79% -
ROE 10.34% 8.13% 7.23% 3.42% 4.30% 8.37% 4.98% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 111.14 76.35 47.06 34.63 47.85 165.84 124.79 -1.91%
EPS 9.20 6.91 6.00 2.67 3.44 16.66 9.46 -0.46%
DPS 5.00 5.00 4.00 3.00 3.00 9.00 7.00 -5.45%
NAPS 0.89 0.85 0.83 0.78 0.80 1.99 1.90 -11.86%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 109.87 72.96 44.94 33.07 45.70 52.79 39.74 18.46%
EPS 9.09 6.60 5.73 2.55 3.29 5.30 3.01 20.21%
DPS 4.94 4.78 3.82 2.87 2.87 2.87 2.23 14.16%
NAPS 0.8798 0.8123 0.7927 0.7449 0.764 0.6335 0.6051 6.43%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.67 1.47 1.39 1.17 1.39 4.00 3.30 -
P/RPS 1.50 1.93 2.95 3.38 2.90 2.41 2.64 -8.98%
P/EPS 18.15 21.28 23.15 43.84 40.38 24.01 34.88 -10.31%
EY 5.51 4.70 4.32 2.28 2.48 4.17 2.87 11.47%
DY 2.99 3.40 2.88 2.56 2.16 2.25 2.12 5.89%
P/NAPS 1.88 1.73 1.67 1.50 1.74 2.01 1.74 1.29%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 29/09/16 -
Price 1.66 1.52 1.39 1.14 1.31 3.96 3.28 -
P/RPS 1.49 1.99 2.95 3.29 2.74 2.39 2.63 -9.03%
P/EPS 18.05 22.01 23.15 42.71 38.05 23.77 34.67 -10.30%
EY 5.54 4.54 4.32 2.34 2.63 4.21 2.88 11.51%
DY 3.01 3.29 2.88 2.63 2.29 2.27 2.13 5.93%
P/NAPS 1.87 1.79 1.67 1.46 1.64 1.99 1.73 1.30%

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