[KMLOONG] YoY Quarter Result on 31-Jan-2020 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- -85.16%
YoY- -35.01%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 431,816 495,574 253,739 181,033 198,519 269,839 255,991 9.10%
PBT 53,948 48,676 16,971 5,672 12,805 33,193 29,191 10.77%
Tax -9,172 -7,599 -2,972 -3,239 -10,727 -7,361 -6,691 5.39%
NP 44,776 41,077 13,999 2,433 2,078 25,832 22,500 12.14%
-
NP to SH 36,921 31,552 9,996 2,046 3,148 19,295 16,559 14.29%
-
Tax Rate 17.00% 15.61% 17.51% 57.11% 83.77% 22.18% 22.92% -
Total Cost 387,040 454,497 239,740 178,600 196,441 244,007 233,491 8.78%
-
Net Worth 831,600 810,389 746,886 718,877 737,549 606,843 594,395 5.75%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 48,348 48,237 28,008 - 28,008 28,008 24,896 11.69%
Div Payout % 130.95% 152.88% 280.19% - 889.71% 145.16% 150.35% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 831,600 810,389 746,886 718,877 737,549 606,843 594,395 5.75%
NOSH 968,822 967,221 935,415 935,413 935,413 311,803 311,803 20.78%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 10.37% 8.29% 5.52% 1.34% 1.05% 9.57% 8.79% -
ROE 4.44% 3.89% 1.34% 0.28% 0.43% 3.18% 2.79% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 44.66 51.37 27.18 19.39 21.26 86.71 82.26 -9.67%
EPS 3.82 3.27 1.07 0.22 0.34 6.20 5.32 -5.36%
DPS 5.00 5.00 3.00 0.00 3.00 9.00 8.00 -7.53%
NAPS 0.86 0.84 0.80 0.77 0.79 1.95 1.91 -12.44%
Adjusted Per Share Value based on latest NOSH - 935,413
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 44.17 50.69 25.96 18.52 20.31 27.60 26.19 9.09%
EPS 3.78 3.23 1.02 0.21 0.32 1.97 1.69 14.35%
DPS 4.95 4.93 2.87 0.00 2.87 2.87 2.55 11.68%
NAPS 0.8507 0.829 0.764 0.7354 0.7545 0.6208 0.608 5.75%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.79 1.70 1.36 1.26 1.25 4.18 3.43 -
P/RPS 4.01 3.31 5.00 6.50 5.88 4.82 4.17 -0.64%
P/EPS 46.88 51.98 127.02 574.95 370.71 67.42 64.46 -5.16%
EY 2.13 1.92 0.79 0.17 0.27 1.48 1.55 5.43%
DY 2.79 2.94 2.21 0.00 2.40 2.15 2.33 3.04%
P/NAPS 2.08 2.02 1.70 1.64 1.58 2.14 1.80 2.43%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 16/04/21 27/03/20 26/03/19 28/03/18 29/03/17 -
Price 1.76 1.96 1.44 0.985 1.26 4.20 3.77 -
P/RPS 3.94 3.82 5.30 5.08 5.93 4.84 4.58 -2.47%
P/EPS 46.10 59.93 134.49 449.46 373.68 67.74 70.85 -6.90%
EY 2.17 1.67 0.74 0.22 0.27 1.48 1.41 7.44%
DY 2.84 2.55 2.08 0.00 2.38 2.14 2.12 4.99%
P/NAPS 2.05 2.33 1.80 1.28 1.59 2.15 1.97 0.66%

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