[KMLOONG] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 36.74%
YoY- 95.9%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,075,366 1,074,036 1,032,216 1,022,604 892,593 848,802 777,004 24.11%
PBT 162,002 171,745 169,892 167,892 111,165 109,298 89,284 48.60%
Tax -37,407 -40,061 -39,448 -40,752 -25,477 -25,048 -20,998 46.80%
NP 124,595 131,684 130,444 127,140 85,688 84,250 68,286 49.15%
-
NP to SH 99,059 106,352 103,698 97,244 71,118 72,745 58,904 41.28%
-
Tax Rate 23.09% 23.33% 23.22% 24.27% 22.92% 22.92% 23.52% -
Total Cost 950,771 942,352 901,772 895,464 806,905 764,552 708,718 21.57%
-
Net Worth 606,843 619,291 619,291 619,291 594,395 591,341 591,530 1.71%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 74,688 62,240 56,016 - 62,240 49,797 43,586 43.05%
Div Payout % 75.40% 58.52% 54.02% - 87.52% 68.45% 74.00% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 606,843 619,291 619,291 619,291 594,395 591,341 591,530 1.71%
NOSH 311,803 311,803 311,803 311,803 311,803 311,232 311,331 0.10%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 11.59% 12.26% 12.64% 12.43% 9.60% 9.93% 8.79% -
ROE 16.32% 17.17% 16.74% 15.70% 11.96% 12.30% 9.96% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 345.55 345.13 331.69 328.60 286.82 272.72 249.57 24.15%
EPS 31.83 34.17 33.32 31.24 22.85 23.37 18.92 41.31%
DPS 24.00 20.00 18.00 0.00 20.00 16.00 14.00 43.09%
NAPS 1.95 1.99 1.99 1.99 1.91 1.90 1.90 1.74%
Adjusted Per Share Value based on latest NOSH - 311,803
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 110.00 109.87 105.59 104.61 91.31 86.83 79.48 24.11%
EPS 10.13 10.88 10.61 9.95 7.27 7.44 6.03 41.18%
DPS 7.64 6.37 5.73 0.00 6.37 5.09 4.46 43.02%
NAPS 0.6208 0.6335 0.6335 0.6335 0.608 0.6049 0.6051 1.71%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.18 4.63 4.00 3.70 3.43 3.30 3.30 -
P/RPS 1.21 1.34 1.21 1.13 1.20 1.21 1.32 -5.62%
P/EPS 13.13 13.55 12.00 11.84 15.01 14.12 17.44 -17.19%
EY 7.62 7.38 8.33 8.45 6.66 7.08 5.73 20.86%
DY 5.74 4.32 4.50 0.00 5.83 4.85 4.24 22.30%
P/NAPS 2.14 2.33 2.01 1.86 1.80 1.74 1.74 14.74%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 29/12/16 29/09/16 -
Price 4.20 4.15 3.96 3.82 3.77 3.35 3.28 -
P/RPS 1.22 1.20 1.19 1.16 1.31 1.23 1.31 -4.62%
P/EPS 13.19 12.14 11.88 12.22 16.50 14.33 17.34 -16.62%
EY 7.58 8.23 8.41 8.18 6.06 6.98 5.77 19.88%
DY 5.71 4.82 4.55 0.00 5.31 4.78 4.27 21.31%
P/NAPS 2.15 2.09 1.99 1.92 1.97 1.76 1.73 15.54%

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