[KMLOONG] YoY TTM Result on 31-Jul-2020 [#2]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

28-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Jul-2020 [#2]

Profit Trend

QoQ- 46.29%

YoY- 60.12%

Quarter Report

KIMLOONG - 2QFY2021.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	1,546,521	2,062,493	1,245,623	795,680	749,443	1,006,035	1,020,199	7.17%
YoY %	-25.02%	65.58%	56.55%	6.17%	-25.51%	-1.39%	-	-
Horiz. %	151.59%	202.17%	122.10%	77.99%	73.46%	98.61%	100.00%	-
PBT	225,264	254,756	162,302	107,772	71,971	128,385	151,728	6.80%
YoY %	-11.58%	56.96%	50.60%	49.74%	-43.94%	-15.38%	-	-
Horiz. %	148.47%	167.90%	106.97%	71.03%	47.43%	84.62%	100.00%	-
Tax	-48,243	-51,247	-37,736	-28,109	-23,340	-30,045	-34,764	5.61%
YoY %	5.86%	-35.80%	-34.25%	-20.43%	22.32%	13.57%	-	-
Horiz. %	138.77%	147.41%	108.55%	80.86%	67.14%	86.43%	100.00%	-
NP	177,021	203,509	124,566	79,663	48,631	98,340	116,964	7.14%
YoY %	-13.02%	63.37%	56.37%	63.81%	-50.55%	-15.92%	-	-
Horiz. %	151.35%	173.99%	106.50%	68.11%	41.58%	84.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,529	161,537	103,360	71,895	44,900	79,351	93,712	7.97%
YoY %	-8.05%	56.29%	43.77%	60.12%	-43.42%	-15.32%	-	-
Horiz. %	158.50%	172.38%	110.30%	76.72%	47.91%	84.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	20.12%	23.25%	26.08%	32.43%	23.40%	22.91%	-
YoY %	6.46%	-13.46%	-10.85%	-19.58%	38.59%	2.14%	-	-
Horiz. %	93.50%	87.82%	101.48%	113.84%	141.55%	102.14%	100.00%	-
Total Cost	1,369,500	1,858,984	1,121,057	716,017	700,812	907,695	903,235	7.17%
YoY %	-26.33%	65.82%	56.57%	2.17%	-22.79%	0.49%	-	-
Horiz. %	151.62%	205.81%	124.12%	79.27%	77.59%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	861,487	860,110	794,126	774,893	728,213	746,884	619,291	5.65%
YoY %	0.16%	8.31%	2.48%	6.41%	-2.50%	20.60%	-	-
Horiz. %	139.11%	138.89%	128.23%	125.13%	117.59%	120.60%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	145,094	134,791	102,729	37,344	56,016	74,688	68,460	13.32%
YoY %	7.64%	31.21%	175.09%	-33.33%	-25.00%	9.10%	-	-
Horiz. %	211.94%	196.89%	150.06%	54.55%	81.82%	109.10%	100.00%	-
Div Payout %	97.69%	83.44%	99.39%	51.94%	124.76%	94.12%	73.05%	-
YoY %	17.08%	-16.05%	91.36%	-58.37%	32.55%	28.84%	-	-
Horiz. %	133.73%	114.22%	136.06%	71.10%	170.79%	128.84%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	861,487	860,110	794,126	774,893	728,213	746,884	619,291	5.65%
YoY %	0.16%	8.31%	2.48%	6.41%	-2.50%	20.60%	-	-
Horiz. %	139.11%	138.89%	128.23%	125.13%	117.59%	120.60%	100.00%	-
NOSH	971,085	968,423	935,668	935,413	935,413	935,412	311,803	20.83%
YoY %	0.27%	3.50%	0.03%	0.00%	0.00%	200.00%	-	-
Horiz. %	311.44%	310.59%	300.08%	300.00%	300.00%	300.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	11.45%	9.87%	10.00%	10.01%	6.49%	9.78%	11.46%	-
YoY %	16.01%	-1.30%	-0.10%	54.24%	-33.64%	-14.66%	-	-
Horiz. %	99.91%	86.13%	87.26%	87.35%	56.63%	85.34%	100.00%	-
ROE	17.24%	18.78%	13.02%	9.28%	6.17%	10.62%	15.13%	-
YoY %	-8.20%	44.24%	40.30%	50.41%	-41.90%	-29.81%	-	-
Horiz. %	113.95%	124.12%	86.05%	61.34%	40.78%	70.19%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	159.77	213.42	133.33	85.23	80.27	107.76	327.83	-11.28%
YoY %	-25.14%	60.07%	56.44%	6.18%	-25.51%	-67.13%	-	-
Horiz. %	48.74%	65.10%	40.67%	26.00%	24.49%	32.87%	100.00%	-
EPS	15.34	16.72	11.06	7.70	4.81	8.50	30.11	-10.62%
YoY %	-8.25%	51.18%	43.64%	60.08%	-43.41%	-71.77%	-	-
Horiz. %	50.95%	55.53%	36.73%	25.57%	15.97%	28.23%	100.00%	-
DPS	15.00	14.00	11.00	4.00	6.00	8.00	22.00	-6.18%
YoY %	7.14%	27.27%	175.00%	-33.33%	-25.00%	-63.64%	-	-
Horiz. %	68.18%	63.64%	50.00%	18.18%	27.27%	36.36%	100.00%	-
NAPS	0.89	0.89	0.85	0.83	0.78	0.80	1.99	-12.54%
YoY %	0.00%	4.71%	2.41%	6.41%	-2.50%	-59.80%	-	-
Horiz. %	44.72%	44.72%	42.71%	41.71%	39.20%	40.20%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 935,413
RPS	158.25	211.05	127.46	81.42	76.69	102.94	104.39	7.17%
YoY %	-25.02%	65.58%	56.55%	6.17%	-25.50%	-1.39%	-	-
Horiz. %	151.59%	202.17%	122.10%	78.00%	73.46%	98.61%	100.00%	-
EPS	15.20	16.53	10.58	7.36	4.59	8.12	9.59	7.97%
YoY %	-8.05%	56.24%	43.75%	60.35%	-43.47%	-15.33%	-	-
Horiz. %	158.50%	172.37%	110.32%	76.75%	47.86%	84.67%	100.00%	-
DPS	14.85	13.79	10.51	3.82	5.73	7.64	7.01	13.32%
YoY %	7.69%	31.21%	175.13%	-33.33%	-25.00%	8.99%	-	-
Horiz. %	211.84%	196.72%	149.93%	54.49%	81.74%	108.99%	100.00%	-
NAPS	0.8815	0.8801	0.8126	0.7929	0.7452	0.7643	0.6337	5.65%
YoY %	0.16%	8.31%	2.48%	6.40%	-2.50%	20.61%	-	-
Horiz. %	139.10%	138.88%	128.23%	125.12%	117.60%	120.61%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	1.85	1.67	1.47	1.39	1.17	1.39	4.00	-
P/RPS	1.16	0.78	1.10	1.63	1.46	1.29	1.22	-0.83%
YoY %	48.72%	-29.09%	-32.52%	11.64%	13.18%	5.74%	-	-
Horiz. %	95.08%	63.93%	90.16%	133.61%	119.67%	105.74%	100.00%	-
P/EPS	12.06	9.99	13.29	18.05	24.33	16.35	13.28	-1.59%
YoY %	20.72%	-24.83%	-26.37%	-25.81%	48.81%	23.12%	-	-
Horiz. %	90.81%	75.23%	100.08%	135.92%	183.21%	123.12%	100.00%	-
EY	8.29	10.01	7.53	5.54	4.11	6.11	7.53	1.61%
YoY %	-17.18%	32.93%	35.92%	34.79%	-32.73%	-18.86%	-	-
Horiz. %	110.09%	132.93%	100.00%	73.57%	54.58%	81.14%	100.00%	-
DY	8.11	8.38	7.48	2.88	5.13	5.76	5.50	6.68%
YoY %	-3.22%	12.03%	159.72%	-43.86%	-10.94%	4.73%	-	-
Horiz. %	147.45%	152.36%	136.00%	52.36%	93.27%	104.73%	100.00%	-
P/NAPS	2.08	1.88	1.73	1.67	1.50	1.74	2.01	0.57%
YoY %	10.64%	8.67%	3.59%	11.33%	-13.79%	-13.43%	-	-
Horiz. %	103.48%	93.53%	86.07%	83.08%	74.63%	86.57%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	27/09/23	28/09/22	28/09/21	28/09/20	27/09/19	27/09/18	28/09/17	-
Price	1.84	1.66	1.52	1.39	1.14	1.31	3.96	-
P/RPS	1.15	0.78	1.14	1.63	1.42	1.22	1.21	-0.84%
YoY %	47.44%	-31.58%	-30.06%	14.79%	16.39%	0.83%	-	-
Horiz. %	95.04%	64.46%	94.21%	134.71%	117.36%	100.83%	100.00%	-
P/EPS	11.99	9.93	13.74	18.05	23.70	15.41	13.15	-1.52%
YoY %	20.75%	-27.73%	-23.88%	-23.84%	53.80%	17.19%	-	-
Horiz. %	91.18%	75.51%	104.49%	137.26%	180.23%	117.19%	100.00%	-
EY	8.34	10.07	7.28	5.54	4.22	6.49	7.60	1.55%
YoY %	-17.18%	38.32%	31.41%	31.28%	-34.98%	-14.61%	-	-
Horiz. %	109.74%	132.50%	95.79%	72.89%	55.53%	85.39%	100.00%	-
DY	8.15	8.43	7.24	2.88	5.26	6.11	5.56	6.57%
YoY %	-3.32%	16.44%	151.39%	-45.25%	-13.91%	9.89%	-	-
Horiz. %	146.58%	151.62%	130.22%	51.80%	94.60%	109.89%	100.00%	-
P/NAPS	2.07	1.87	1.79	1.67	1.46	1.64	1.99	0.65%
YoY %	10.70%	4.47%	7.19%	14.38%	-10.98%	-17.59%	-	-
Horiz. %	104.02%	93.97%	89.95%	83.92%	73.37%	82.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos