[KMLOONG] YoY Quarter Result on 31-Oct-2018 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 40.14%
YoY- -39.7%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 492,804 278,600 175,309 227,641 289,419 248,100 209,121 15.34%
PBT 61,298 44,642 19,162 24,100 43,863 37,332 37,611 8.47%
Tax -11,479 -10,909 -4,821 -5,455 -10,322 -8,287 -9,163 3.82%
NP 49,819 33,733 14,341 18,645 33,541 29,045 28,448 9.77%
-
NP to SH 41,087 28,835 13,789 16,834 27,915 25,107 24,294 9.14%
-
Tax Rate 18.73% 24.44% 25.16% 22.63% 23.53% 22.20% 24.36% -
Total Cost 442,985 244,867 160,968 208,996 255,878 219,055 180,673 16.10%
-
Net Worth 812,464 765,557 718,877 728,213 619,291 591,118 566,134 6.19%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 38,233 28,008 - - 18,672 15,555 - -
Div Payout % 93.06% 97.13% - - 66.89% 61.96% - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 812,464 765,557 718,877 728,213 619,291 591,118 566,134 6.19%
NOSH 966,055 935,413 935,413 935,413 311,803 311,115 311,062 20.76%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 10.11% 12.11% 8.18% 8.19% 11.59% 11.71% 13.60% -
ROE 5.06% 3.77% 1.92% 2.31% 4.51% 4.25% 4.29% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 51.56 29.84 18.78 24.38 93.00 79.75 67.23 -4.32%
EPS 4.30 3.09 1.48 1.80 8.97 8.07 7.81 -9.45%
DPS 4.00 3.00 0.00 0.00 6.00 5.00 0.00 -
NAPS 0.85 0.82 0.77 0.78 1.99 1.90 1.82 -11.90%
Adjusted Per Share Value based on latest NOSH - 935,413
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 50.41 28.50 17.93 23.29 29.61 25.38 21.39 15.34%
EPS 4.20 2.95 1.41 1.72 2.86 2.57 2.49 9.09%
DPS 3.91 2.87 0.00 0.00 1.91 1.59 0.00 -
NAPS 0.8311 0.7831 0.7354 0.7449 0.6335 0.6047 0.5791 6.20%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.61 1.34 1.16 1.23 4.63 3.30 2.80 -
P/RPS 3.12 4.49 6.18 5.04 4.98 4.14 4.16 -4.67%
P/EPS 37.45 43.39 78.54 68.22 51.62 40.89 35.85 0.72%
EY 2.67 2.30 1.27 1.47 1.94 2.45 2.79 -0.72%
DY 2.48 2.24 0.00 0.00 1.30 1.52 0.00 -
P/NAPS 1.89 1.63 1.51 1.58 2.33 1.74 1.54 3.46%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 28/12/21 29/12/20 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 -
Price 1.60 1.61 1.62 1.16 4.15 3.35 2.90 -
P/RPS 3.10 5.40 8.63 4.76 4.46 4.20 4.31 -5.33%
P/EPS 37.22 52.13 109.68 64.33 46.27 41.51 37.13 0.04%
EY 2.69 1.92 0.91 1.55 2.16 2.41 2.69 0.00%
DY 2.50 1.86 0.00 0.00 1.45 1.49 0.00 -
P/NAPS 1.88 1.96 2.10 1.49 2.09 1.76 1.59 2.82%

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