Highlights

[KMLOONG] YoY Quarter Result on 2021-04-30 [#1]

Stock [KMLOONG]: KIM LOONG RESOURCES BHD
Announcement Date 16-Jul-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2022
Quarter 30-Apr-2021  [#1]
Profit Trend QoQ -     183.94%    YoY -     23.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 312,451 201,355 168,966 236,490 255,651 177,704 162,875 11.46%
  YoY % 55.17% 19.17% -28.55% -7.49% 43.86% 9.10% -
  Horiz. % 191.83% 123.63% 103.74% 145.20% 156.96% 109.10% 100.00%
PBT 43,721 35,664 22,892 32,755 41,973 18,411 23,227 11.11%
  YoY % 22.59% 55.79% -30.11% -21.96% 127.98% -20.73% -
  Horiz. % 188.23% 153.55% 98.56% 141.02% 180.71% 79.27% 100.00%
Tax -10,129 -8,965 -5,206 -7,859 -10,188 -4,334 -5,493 10.73%
  YoY % -12.98% -72.21% 33.76% 22.86% -135.07% 21.10% -
  Horiz. % 184.40% 163.21% 94.78% 143.07% 185.47% 78.90% 100.00%
NP 33,592 26,699 17,686 24,896 31,785 14,077 17,734 11.22%
  YoY % 25.82% 50.96% -28.96% -21.67% 125.79% -20.62% -
  Horiz. % 189.42% 150.55% 99.73% 140.39% 179.23% 79.38% 100.00%
NP to SH 28,383 22,899 14,506 20,129 24,311 12,410 14,779 11.48%
  YoY % 23.95% 57.86% -27.93% -17.20% 95.90% -16.03% -
  Horiz. % 192.05% 154.94% 98.15% 136.20% 164.50% 83.97% 100.00%
Tax Rate 23.17 % 25.14 % 22.74 % 23.99 % 24.27 % 23.54 % 23.65 % -0.34%
  YoY % -7.84% 10.55% -5.21% -1.15% 3.10% -0.47% -
  Horiz. % 97.97% 106.30% 96.15% 101.44% 102.62% 99.53% 100.00%
Total Cost 278,859 174,656 151,280 211,594 223,866 163,627 145,141 11.49%
  YoY % 59.66% 15.45% -28.50% -5.48% 36.81% 12.74% -
  Horiz. % 192.13% 120.34% 104.23% 145.79% 154.24% 112.74% 100.00%
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.61%
  YoY % 3.75% 0.00% -3.61% 25.13% 4.80% -0.04% -
  Horiz. % 131.08% 126.34% 126.34% 131.08% 104.76% 99.96% 100.00%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - 31,113 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 210.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.61%
  YoY % 3.75% 0.00% -3.61% 25.13% 4.80% -0.04% -
  Horiz. % 131.08% 126.34% 126.34% 131.08% 104.76% 99.96% 100.00%
NOSH 933,610 933,607 933,607 933,605 311,202 311,027 311,136 20.08%
  YoY % 0.00% 0.00% 0.00% 200.00% 0.06% -0.04% -
  Horiz. % 300.06% 300.06% 300.06% 300.06% 100.02% 99.96% 100.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.75 % 13.26 % 10.47 % 10.53 % 12.43 % 7.92 % 10.89 % -0.22%
  YoY % -18.93% 26.65% -0.57% -15.29% 56.94% -27.27% -
  Horiz. % 98.71% 121.76% 96.14% 96.69% 114.14% 72.73% 100.00%
ROE 3.66 % 3.07 % 1.94 % 2.60 % 3.93 % 2.10 % 2.50 % 6.55%
  YoY % 19.22% 58.25% -25.38% -33.84% 87.14% -16.00% -
  Horiz. % 146.40% 122.80% 77.60% 104.00% 157.20% 84.00% 100.00%
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 33.47 21.57 18.10 25.33 82.15 57.13 52.35 -7.18%
  YoY % 55.17% 19.17% -28.54% -69.17% 43.79% 9.13% -
  Horiz. % 63.94% 41.20% 34.57% 48.39% 156.92% 109.13% 100.00%
EPS 3.04 2.45 1.55 2.16 7.81 3.99 4.75 -7.16%
  YoY % 24.08% 58.06% -28.24% -72.34% 95.74% -16.00% -
  Horiz. % 64.00% 51.58% 32.63% 45.47% 164.42% 84.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8300 0.8000 0.8000 0.8300 1.9900 1.9000 1.9000 -12.88%
  YoY % 3.75% 0.00% -3.61% -58.29% 4.74% 0.00% -
  Horiz. % 43.68% 42.11% 42.11% 43.68% 104.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 935,668
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 33.39 21.52 18.06 25.27 27.32 18.99 17.41 11.45%
  YoY % 55.16% 19.16% -28.53% -7.50% 43.87% 9.08% -
  Horiz. % 191.79% 123.61% 103.73% 145.15% 156.92% 109.08% 100.00%
EPS 3.03 2.45 1.55 2.15 2.60 1.33 1.58 11.45%
  YoY % 23.67% 58.06% -27.91% -17.31% 95.49% -15.82% -
  Horiz. % 191.77% 155.06% 98.10% 136.08% 164.56% 84.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8282 0.7982 0.7982 0.8282 0.6619 0.6316 0.6318 4.61%
  YoY % 3.76% 0.00% -3.62% 25.12% 4.80% -0.03% -
  Horiz. % 131.09% 126.34% 126.34% 131.09% 104.76% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.4500 1.0800 1.2100 1.3000 3.7000 3.3900 2.8000 -
P/RPS 4.33 5.01 6.69 5.13 4.50 5.93 5.35 -3.46%
  YoY % -13.57% -25.11% 30.41% 14.00% -24.11% 10.84% -
  Horiz. % 80.93% 93.64% 125.05% 95.89% 84.11% 110.84% 100.00%
P/EPS 47.70 44.03 77.88 60.30 47.36 84.96 58.95 -3.46%
  YoY % 8.34% -43.46% 29.15% 27.32% -44.26% 44.12% -
  Horiz. % 80.92% 74.69% 132.11% 102.29% 80.34% 144.12% 100.00%
EY 2.10 2.27 1.28 1.66 2.11 1.18 1.70 3.58%
  YoY % -7.49% 77.34% -22.89% -21.33% 78.81% -30.59% -
  Horiz. % 123.53% 133.53% 75.29% 97.65% 124.12% 69.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.75 1.35 1.51 1.57 1.86 1.78 1.47 2.95%
  YoY % 29.63% -10.60% -3.82% -15.59% 4.49% 21.09% -
  Horiz. % 119.05% 91.84% 102.72% 106.80% 126.53% 121.09% 100.00%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 16/07/21 29/06/20 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 -
Price 1.4400 1.1200 1.1500 1.3200 3.8200 3.3500 2.7700 -
P/RPS 4.30 5.19 6.35 5.21 4.65 5.86 5.29 -3.39%
  YoY % -17.15% -18.27% 21.88% 12.04% -20.65% 10.78% -
  Horiz. % 81.29% 98.11% 120.04% 98.49% 87.90% 110.78% 100.00%
P/EPS 47.37 45.66 74.01 61.22 48.90 83.96 58.32 -3.40%
  YoY % 3.75% -38.31% 20.89% 25.19% -41.76% 43.96% -
  Horiz. % 81.22% 78.29% 126.90% 104.97% 83.85% 143.96% 100.00%
EY 2.11 2.19 1.35 1.63 2.05 1.19 1.71 3.56%
  YoY % -3.65% 62.22% -17.18% -20.49% 72.27% -30.41% -
  Horiz. % 123.39% 128.07% 78.95% 95.32% 119.88% 69.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.73 1.40 1.44 1.59 1.92 1.76 1.46 2.87%
  YoY % 23.57% -2.78% -9.43% -17.19% 9.09% 20.55% -
  Horiz. % 118.49% 95.89% 98.63% 108.90% 131.51% 120.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS