[KMLOONG] YoY Quarter Result on 31-Oct-2017 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 1.37%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 278,600 175,309 227,641 289,419 248,100 209,121 179,408 7.60%
PBT 44,642 19,162 24,100 43,863 37,332 37,611 23,254 11.47%
Tax -10,909 -4,821 -5,455 -10,322 -8,287 -9,163 -6,703 8.44%
NP 33,733 14,341 18,645 33,541 29,045 28,448 16,551 12.58%
-
NP to SH 28,835 13,789 16,834 27,915 25,107 24,294 15,156 11.30%
-
Tax Rate 24.44% 25.16% 22.63% 23.53% 22.20% 24.36% 28.83% -
Total Cost 244,867 160,968 208,996 255,878 219,055 180,673 162,857 7.02%
-
Net Worth 765,557 718,877 728,213 619,291 591,118 566,134 562,138 5.27%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 28,008 - - 18,672 15,555 - - -
Div Payout % 97.13% - - 66.89% 61.96% - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 765,557 718,877 728,213 619,291 591,118 566,134 562,138 5.27%
NOSH 935,413 935,413 935,413 311,803 311,115 311,062 310,573 20.15%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 12.11% 8.18% 8.19% 11.59% 11.71% 13.60% 9.23% -
ROE 3.77% 1.92% 2.31% 4.51% 4.25% 4.29% 2.70% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 29.84 18.78 24.38 93.00 79.75 67.23 57.77 -10.41%
EPS 3.09 1.48 1.80 8.97 8.07 7.81 4.88 -7.32%
DPS 3.00 0.00 0.00 6.00 5.00 0.00 0.00 -
NAPS 0.82 0.77 0.78 1.99 1.90 1.82 1.81 -12.35%
Adjusted Per Share Value based on latest NOSH - 311,803
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 28.51 17.94 23.29 29.62 25.39 21.40 18.36 7.60%
EPS 2.95 1.41 1.72 2.86 2.57 2.49 1.55 11.31%
DPS 2.87 0.00 0.00 1.91 1.59 0.00 0.00 -
NAPS 0.7834 0.7356 0.7452 0.6337 0.6049 0.5793 0.5752 5.27%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.34 1.16 1.23 4.63 3.30 2.80 2.82 -
P/RPS 4.49 6.18 5.04 4.98 4.14 4.16 4.88 -1.37%
P/EPS 43.39 78.54 68.22 51.62 40.89 35.85 57.79 -4.66%
EY 2.30 1.27 1.47 1.94 2.45 2.79 1.73 4.85%
DY 2.24 0.00 0.00 1.30 1.52 0.00 0.00 -
P/NAPS 1.63 1.51 1.58 2.33 1.74 1.54 1.56 0.73%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/12/20 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 31/12/14 -
Price 1.61 1.62 1.16 4.15 3.35 2.90 2.68 -
P/RPS 5.40 8.63 4.76 4.46 4.20 4.31 4.64 2.55%
P/EPS 52.13 109.68 64.33 46.27 41.51 37.13 54.92 -0.86%
EY 1.92 0.91 1.55 2.16 2.41 2.69 1.82 0.89%
DY 1.86 0.00 0.00 1.45 1.49 0.00 0.00 -
P/NAPS 1.96 2.10 1.49 2.09 1.76 1.59 1.48 4.78%

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