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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 227,641 210,287 236,490 269,839 289,419 260,457 255,651 -7.42%
  QoQ % 8.25% -11.08% -12.36% -6.77% 11.12% 1.88% -
  Horiz. % 89.04% 82.26% 92.51% 105.55% 113.21% 101.88% 100.00%
PBT 24,100 18,574 32,755 33,193 43,863 42,973 41,973 -30.85%
  QoQ % 29.75% -43.29% -1.32% -24.33% 2.07% 2.38% -
  Horiz. % 57.42% 44.25% 78.04% 79.08% 104.50% 102.38% 100.00%
Tax -5,455 -4,503 -7,859 -7,361 -10,322 -9,536 -10,188 -33.99%
  QoQ % -21.14% 42.70% -6.77% 28.69% -8.24% 6.40% -
  Horiz. % 53.54% 44.20% 77.14% 72.25% 101.32% 93.60% 100.00%
NP 18,645 14,071 24,896 25,832 33,541 33,437 31,785 -29.86%
  QoQ % 32.51% -43.48% -3.62% -22.98% 0.31% 5.20% -
  Horiz. % 58.66% 44.27% 78.33% 81.27% 105.52% 105.20% 100.00%
NP to SH 16,834 12,012 20,129 19,295 27,915 27,538 24,311 -21.68%
  QoQ % 40.14% -40.32% 4.32% -30.88% 1.37% 13.27% -
  Horiz. % 69.24% 49.41% 82.80% 79.37% 114.82% 113.27% 100.00%
Tax Rate 22.63 % 24.24 % 23.99 % 22.18 % 23.53 % 22.19 % 24.27 % -4.55%
  QoQ % -6.64% 1.04% 8.16% -5.74% 6.04% -8.57% -
  Horiz. % 93.24% 99.88% 98.85% 91.39% 96.95% 91.43% 100.00%
Total Cost 208,996 196,216 211,594 244,007 255,878 227,020 223,866 -4.47%
  QoQ % 6.51% -7.27% -13.28% -4.64% 12.71% 1.41% -
  Horiz. % 93.36% 87.65% 94.52% 109.00% 114.30% 101.41% 100.00%
Net Worth 728,213 746,884 774,892 606,843 619,291 619,291 619,291 11.37%
  QoQ % -2.50% -3.61% 27.69% -2.01% 0.00% 0.00% -
  Horiz. % 117.59% 120.60% 125.13% 97.99% 100.00% 100.00% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 28,008 - 28,008 18,672 28,008 - -
  QoQ % 0.00% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 66.67% 100.00% -
Div Payout % - % 233.17 % - % 145.16 % 66.89 % 101.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 117.01% -34.23% 0.00% -
  Horiz. % 0.00% 229.25% 0.00% 142.72% 65.77% 100.00% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 728,213 746,884 774,892 606,843 619,291 619,291 619,291 11.37%
  QoQ % -2.50% -3.61% 27.69% -2.01% 0.00% 0.00% -
  Horiz. % 117.59% 120.60% 125.13% 97.99% 100.00% 100.00% 100.00%
NOSH 933,607 933,606 933,605 311,202 311,202 311,202 311,202 107.59%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 8.19 % 6.69 % 10.53 % 9.57 % 11.59 % 12.84 % 12.43 % -24.22%
  QoQ % 22.42% -36.47% 10.03% -17.43% -9.74% 3.30% -
  Horiz. % 65.89% 53.82% 84.71% 76.99% 93.24% 103.30% 100.00%
ROE 2.31 % 1.61 % 2.60 % 3.18 % 4.51 % 4.45 % 3.93 % -29.76%
  QoQ % 43.48% -38.08% -18.24% -29.49% 1.35% 13.23% -
  Horiz. % 58.78% 40.97% 66.16% 80.92% 114.76% 113.23% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.38 22.52 25.33 86.71 93.00 83.69 82.15 -55.41%
  QoQ % 8.26% -11.09% -70.79% -6.76% 11.12% 1.87% -
  Horiz. % 29.68% 27.41% 30.83% 105.55% 113.21% 101.87% 100.00%
EPS 1.80 1.29 2.16 6.20 8.97 8.85 7.81 -62.31%
  QoQ % 39.53% -40.28% -65.16% -30.88% 1.36% 13.32% -
  Horiz. % 23.05% 16.52% 27.66% 79.39% 114.85% 113.32% 100.00%
DPS 0.00 3.00 0.00 9.00 6.00 9.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 0.00% 33.33% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.7800 0.8000 0.8300 1.9500 1.9900 1.9900 1.9900 -46.35%
  QoQ % -2.50% -3.61% -57.44% -2.01% 0.00% 0.00% -
  Horiz. % 39.20% 40.20% 41.71% 97.99% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 935,222
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.34 22.48 25.28 28.85 30.94 27.84 27.33 -7.41%
  QoQ % 8.27% -11.08% -12.37% -6.76% 11.14% 1.87% -
  Horiz. % 89.06% 82.25% 92.50% 105.56% 113.21% 101.87% 100.00%
EPS 1.80 1.28 2.15 2.06 2.98 2.94 2.60 -21.69%
  QoQ % 40.62% -40.47% 4.37% -30.87% 1.36% 13.08% -
  Horiz. % 69.23% 49.23% 82.69% 79.23% 114.62% 113.08% 100.00%
DPS 0.00 2.99 0.00 2.99 2.00 2.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 49.50% -33.11% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 66.89% 100.00% -
NAPS 0.7785 0.7985 0.8284 0.6487 0.6621 0.6621 0.6621 11.37%
  QoQ % -2.50% -3.61% 27.70% -2.02% 0.00% 0.00% -
  Horiz. % 117.58% 120.60% 125.12% 97.98% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.2300 1.3900 1.3000 4.1800 4.6300 4.0000 3.7000 -
P/RPS 5.04 6.17 5.13 4.82 4.98 4.78 4.50 7.83%
  QoQ % -18.31% 20.27% 6.43% -3.21% 4.18% 6.22% -
  Horiz. % 112.00% 137.11% 114.00% 107.11% 110.67% 106.22% 100.00%
P/EPS 68.22 108.03 60.30 67.42 51.62 45.20 47.36 27.46%
  QoQ % -36.85% 79.15% -10.56% 30.61% 14.20% -4.56% -
  Horiz. % 144.05% 228.10% 127.32% 142.36% 108.99% 95.44% 100.00%
EY 1.47 0.93 1.66 1.48 1.94 2.21 2.11 -21.36%
  QoQ % 58.06% -43.98% 12.16% -23.71% -12.22% 4.74% -
  Horiz. % 69.67% 44.08% 78.67% 70.14% 91.94% 104.74% 100.00%
DY 0.00 2.16 0.00 2.15 1.30 2.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 65.38% -42.22% 0.00% -
  Horiz. % 0.00% 96.00% 0.00% 95.56% 57.78% 100.00% -
P/NAPS 1.58 1.74 1.57 2.14 2.33 2.01 1.86 -10.28%
  QoQ % -9.20% 10.83% -26.64% -8.15% 15.92% 8.06% -
  Horiz. % 84.95% 93.55% 84.41% 115.05% 125.27% 108.06% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 27/09/18 28/06/18 28/03/18 22/12/17 28/09/17 29/06/17 -
Price 1.1600 1.3100 1.3200 4.2000 4.1500 3.9600 3.8200 -
P/RPS 4.76 5.82 5.21 4.84 4.46 4.73 4.65 1.57%
  QoQ % -18.21% 11.71% 7.64% 8.52% -5.71% 1.72% -
  Horiz. % 102.37% 125.16% 112.04% 104.09% 95.91% 101.72% 100.00%
P/EPS 64.33 101.82 61.22 67.74 46.27 44.75 48.90 20.00%
  QoQ % -36.82% 66.32% -9.63% 46.40% 3.40% -8.49% -
  Horiz. % 131.55% 208.22% 125.19% 138.53% 94.62% 91.51% 100.00%
EY 1.55 0.98 1.63 1.48 2.16 2.23 2.05 -16.96%
  QoQ % 58.16% -39.88% 10.14% -31.48% -3.14% 8.78% -
  Horiz. % 75.61% 47.80% 79.51% 72.20% 105.37% 108.78% 100.00%
DY 0.00 2.29 0.00 2.14 1.45 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 47.59% -36.12% 0.00% -
  Horiz. % 0.00% 100.88% 0.00% 94.27% 63.88% 100.00% -
P/NAPS 1.49 1.64 1.59 2.15 2.09 1.99 1.92 -15.51%
  QoQ % -9.15% 3.14% -26.05% 2.87% 5.03% 3.65% -
  Horiz. % 77.60% 85.42% 82.81% 111.98% 108.85% 103.65% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers