[KMLOONG] YoY 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- 13.27%
YoY- 61.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 237,983 154,317 210,287 260,457 210,798 213,359 197,279 3.17%
PBT 47,274 12,174 18,574 42,973 26,231 32,282 28,404 8.85%
Tax -11,084 -1,952 -4,503 -9,536 -6,165 -7,399 -6,923 8.15%
NP 36,190 10,222 14,071 33,437 20,066 24,883 21,481 9.07%
-
NP to SH 33,161 10,412 12,012 27,538 17,042 22,350 18,115 10.59%
-
Tax Rate 23.45% 16.03% 24.24% 22.19% 23.50% 22.92% 24.37% -
Total Cost 201,793 144,095 196,216 227,020 190,732 188,476 175,798 2.32%
-
Net Worth 774,893 728,213 746,884 619,291 591,952 566,532 566,674 5.34%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 37,344 28,008 28,008 28,008 21,808 21,789 21,676 9.48%
Div Payout % 112.62% 269.00% 233.17% 101.71% 127.97% 97.49% 119.66% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 774,893 728,213 746,884 619,291 591,952 566,532 566,674 5.34%
NOSH 935,413 935,413 935,412 311,803 311,553 311,281 309,658 20.21%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 15.21% 6.62% 6.69% 12.84% 9.52% 11.66% 10.89% -
ROE 4.28% 1.43% 1.61% 4.45% 2.88% 3.95% 3.20% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 25.49 16.53 22.52 83.69 67.66 68.54 63.71 -14.14%
EPS 3.55 1.12 1.29 8.85 5.47 7.18 5.85 -7.98%
DPS 4.00 3.00 3.00 9.00 7.00 7.00 7.00 -8.89%
NAPS 0.83 0.78 0.80 1.99 1.90 1.82 1.83 -12.33%
Adjusted Per Share Value based on latest NOSH - 311,803
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 24.34 15.79 21.51 26.64 21.56 21.83 20.18 3.17%
EPS 3.39 1.07 1.23 2.82 1.74 2.29 1.85 10.61%
DPS 3.82 2.87 2.87 2.87 2.23 2.23 2.22 9.45%
NAPS 0.7927 0.7449 0.764 0.6335 0.6055 0.5795 0.5797 5.34%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
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 5.45 7.08 6.17 4.78 4.88 4.30 4.68 2.56%
P/EPS 39.13 104.91 108.03 45.20 60.33 41.09 50.94 -4.29%
EY 2.56 0.95 0.93 2.21 1.66 2.43 1.96 4.54%
DY 2.88 2.56 2.16 2.25 2.12 2.37 2.35 3.44%
P/NAPS 1.67 1.50 1.74 2.01 1.74 1.62 1.63 0.40%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
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 5.45 6.90 5.82 4.73 4.85 3.82 4.36 3.78%
P/EPS 39.13 102.22 101.82 44.75 59.96 36.49 47.52 -3.18%
EY 2.56 0.98 0.98 2.23 1.67 2.74 2.10 3.35%
DY 2.88 2.63 2.29 2.27 2.13 2.67 2.52 2.24%
P/NAPS 1.67 1.46 1.64 1.99 1.73 1.44 1.52 1.57%

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