Highlights

[KMLOONG] QoQ Quarter Result on 2018-10-31 [#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 -     -39.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 154,317 168,966 198,519 227,641 210,287 236,490 269,839 -31.17%
  QoQ % -8.67% -14.89% -12.79% 8.25% -11.08% -12.36% -
  Horiz. % 57.19% 62.62% 73.57% 84.36% 77.93% 87.64% 100.00%
PBT 12,174 22,892 12,805 24,100 18,574 32,755 33,193 -48.86%
  QoQ % -46.82% 78.77% -46.87% 29.75% -43.29% -1.32% -
  Horiz. % 36.68% 68.97% 38.58% 72.61% 55.96% 98.68% 100.00%
Tax -1,952 -5,206 -10,727 -5,455 -4,503 -7,859 -7,361 -58.82%
  QoQ % 62.50% 51.47% -96.65% -21.14% 42.70% -6.77% -
  Horiz. % 26.52% 70.72% 145.73% 74.11% 61.17% 106.77% 100.00%
NP 10,222 17,686 2,078 18,645 14,071 24,896 25,832 -46.19%
  QoQ % -42.20% 751.11% -88.85% 32.51% -43.48% -3.62% -
  Horiz. % 39.57% 68.47% 8.04% 72.18% 54.47% 96.38% 100.00%
NP to SH 10,412 14,506 3,148 16,834 12,012 20,129 19,295 -33.79%
  QoQ % -28.22% 360.80% -81.30% 40.14% -40.32% 4.32% -
  Horiz. % 53.96% 75.18% 16.32% 87.25% 62.25% 104.32% 100.00%
Tax Rate 16.03 % 22.74 % 83.77 % 22.63 % 24.24 % 23.99 % 22.18 % -19.51%
  QoQ % -29.51% -72.85% 270.17% -6.64% 1.04% 8.16% -
  Horiz. % 72.27% 102.52% 377.68% 102.03% 109.29% 108.16% 100.00%
Total Cost 144,095 151,280 196,441 208,996 196,216 211,594 244,007 -29.68%
  QoQ % -4.75% -22.99% -6.01% 6.51% -7.27% -13.28% -
  Horiz. % 59.05% 62.00% 80.51% 85.65% 80.41% 86.72% 100.00%
Net Worth 728,213 746,885 737,549 728,213 746,884 774,892 606,843 12.96%
  QoQ % -2.50% 1.27% 1.28% -2.50% -3.61% 27.69% -
  Horiz. % 120.00% 123.08% 121.54% 120.00% 123.08% 127.69% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 28,008 - 28,008 - 28,008 - 28,008 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 269.00 % - % 889.71 % - % 233.17 % - % 145.16 % 51.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.31% 0.00% 612.92% 0.00% 160.63% 0.00% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 728,213 746,885 737,549 728,213 746,884 774,892 606,843 12.96%
  QoQ % -2.50% 1.27% 1.28% -2.50% -3.61% 27.69% -
  Horiz. % 120.00% 123.08% 121.54% 120.00% 123.08% 127.69% 100.00%
NOSH 933,607 933,607 933,607 933,607 933,606 933,605 311,202 108.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 300.00% 300.00% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 6.62 % 10.47 % 1.05 % 8.19 % 6.69 % 10.53 % 9.57 % -21.84%
  QoQ % -36.77% 897.14% -87.18% 22.42% -36.47% 10.03% -
  Horiz. % 69.17% 109.40% 10.97% 85.58% 69.91% 110.03% 100.00%
ROE 1.43 % 1.94 % 0.43 % 2.31 % 1.61 % 2.60 % 3.18 % -41.39%
  QoQ % -26.29% 351.16% -81.39% 43.48% -38.08% -18.24% -
  Horiz. % 44.97% 61.01% 13.52% 72.64% 50.63% 81.76% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 16.53 18.10 21.26 24.38 22.52 25.33 86.71 -66.98%
  QoQ % -8.67% -14.86% -12.80% 8.26% -11.09% -70.79% -
  Horiz. % 19.06% 20.87% 24.52% 28.12% 25.97% 29.21% 100.00%
EPS 1.12 1.55 0.34 1.80 1.29 2.16 6.20 -68.14%
  QoQ % -27.74% 355.88% -81.11% 39.53% -40.28% -65.16% -
  Horiz. % 18.06% 25.00% 5.48% 29.03% 20.81% 34.84% 100.00%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 9.00 -52.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 33.33% 0.00% 33.33% 0.00% 100.00%
NAPS 0.7800 0.8000 0.7900 0.7800 0.8000 0.8300 1.9500 -45.80%
  QoQ % -2.50% 1.27% 1.28% -2.50% -3.61% -57.44% -
  Horiz. % 40.00% 41.03% 40.51% 40.00% 41.03% 42.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 16.50 18.06 21.22 24.34 22.48 25.28 28.85 -31.17%
  QoQ % -8.64% -14.89% -12.82% 8.27% -11.08% -12.37% -
  Horiz. % 57.19% 62.60% 73.55% 84.37% 77.92% 87.63% 100.00%
EPS 1.11 1.55 0.34 1.80 1.28 2.15 2.06 -33.86%
  QoQ % -28.39% 355.88% -81.11% 40.62% -40.47% 4.37% -
  Horiz. % 53.88% 75.24% 16.50% 87.38% 62.14% 104.37% 100.00%
DPS 2.99 0.00 2.99 0.00 2.99 0.00 2.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.7785 0.7985 0.7885 0.7785 0.7985 0.8284 0.6487 12.97%
  QoQ % -2.50% 1.27% 1.28% -2.50% -3.61% 27.70% -
  Horiz. % 120.01% 123.09% 121.55% 120.01% 123.09% 127.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.1700 1.2100 1.2500 1.2300 1.3900 1.3000 4.1800 -
P/RPS 7.08 6.69 5.88 5.04 6.17 5.13 4.82 29.31%
  QoQ % 5.83% 13.78% 16.67% -18.31% 20.27% 6.43% -
  Horiz. % 146.89% 138.80% 121.99% 104.56% 128.01% 106.43% 100.00%
P/EPS 104.91 77.88 370.71 68.22 108.03 60.30 67.42 34.39%
  QoQ % 34.71% -78.99% 443.40% -36.85% 79.15% -10.56% -
  Horiz. % 155.61% 115.51% 549.85% 101.19% 160.23% 89.44% 100.00%
EY 0.95 1.28 0.27 1.47 0.93 1.66 1.48 -25.65%
  QoQ % -25.78% 374.07% -81.63% 58.06% -43.98% 12.16% -
  Horiz. % 64.19% 86.49% 18.24% 99.32% 62.84% 112.16% 100.00%
DY 2.56 0.00 2.40 0.00 2.16 0.00 2.15 12.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.07% 0.00% 111.63% 0.00% 100.47% 0.00% 100.00%
P/NAPS 1.50 1.51 1.58 1.58 1.74 1.57 2.14 -21.14%
  QoQ % -0.66% -4.43% 0.00% -9.20% 10.83% -26.64% -
  Horiz. % 70.09% 70.56% 73.83% 73.83% 81.31% 73.36% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 27/09/19 27/06/19 26/03/19 27/12/18 27/09/18 28/06/18 28/03/18 -
Price 1.1400 1.1500 1.2600 1.1600 1.3100 1.3200 4.2000 -
P/RPS 6.90 6.35 5.93 4.76 5.82 5.21 4.84 26.75%
  QoQ % 8.66% 7.08% 24.58% -18.21% 11.71% 7.64% -
  Horiz. % 142.56% 131.20% 122.52% 98.35% 120.25% 107.64% 100.00%
P/EPS 102.22 74.01 373.68 64.33 101.82 61.22 67.74 31.66%
  QoQ % 38.12% -80.19% 480.88% -36.82% 66.32% -9.63% -
  Horiz. % 150.90% 109.26% 551.64% 94.97% 150.31% 90.37% 100.00%
EY 0.98 1.35 0.27 1.55 0.98 1.63 1.48 -24.09%
  QoQ % -27.41% 400.00% -82.58% 58.16% -39.88% 10.14% -
  Horiz. % 66.22% 91.22% 18.24% 104.73% 66.22% 110.14% 100.00%
DY 2.63 0.00 2.38 0.00 2.29 0.00 2.14 14.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.90% 0.00% 111.21% 0.00% 107.01% 0.00% 100.00%
P/NAPS 1.46 1.44 1.59 1.49 1.64 1.59 2.15 -22.80%
  QoQ % 1.39% -9.43% 6.71% -9.15% 3.14% -26.05% -
  Horiz. % 67.91% 66.98% 73.95% 69.30% 76.28% 73.95% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

312  318  545  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers