[KMLOONG] QoQ Annualized Quarter Result on 31-Jan-2022 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- -2.59%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 1,968,702 2,148,230 2,038,960 1,701,662 1,608,117 1,426,568 1,249,804 35.26%
PBT 265,193 289,564 262,684 210,663 215,982 201,378 174,884 31.89%
Tax -58,244 -64,338 -57,768 -42,933 -47,112 -47,710 -40,516 27.29%
NP 206,949 225,226 204,916 167,730 168,870 153,668 134,368 33.26%
-
NP to SH 167,520 177,796 156,912 137,168 140,821 129,058 113,532 29.51%
-
Tax Rate 21.96% 22.22% 21.99% 20.38% 21.81% 23.69% 23.17% -
Total Cost 1,761,753 1,923,004 1,834,044 1,533,932 1,439,246 1,272,900 1,115,436 35.51%
-
Net Worth 841,249 860,110 849,587 810,389 812,464 794,126 774,896 5.61%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 128,927 96,641 - 135,064 114,700 93,426 - -
Div Payout % 76.96% 54.36% - 98.47% 81.45% 72.39% - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 841,249 860,110 849,587 810,389 812,464 794,126 774,896 5.61%
NOSH 968,760 968,423 967,278 967,221 966,055 935,668 935,415 2.35%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 10.51% 10.48% 10.05% 9.86% 10.50% 10.77% 10.75% -
ROE 19.91% 20.67% 18.47% 16.93% 17.33% 16.25% 14.65% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 203.60 222.29 211.19 176.38 168.24 152.69 133.87 32.14%
EPS 17.33 18.40 16.24 14.48 14.96 13.82 12.16 26.55%
DPS 13.33 10.00 0.00 14.00 12.00 10.00 0.00 -
NAPS 0.87 0.89 0.88 0.84 0.85 0.85 0.83 3.17%
Adjusted Per Share Value based on latest NOSH - 967,221
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 201.35 219.71 208.54 174.04 164.47 145.91 127.83 35.26%
EPS 17.13 18.18 16.05 14.03 14.40 13.20 11.61 29.51%
DPS 13.19 9.88 0.00 13.81 11.73 9.56 0.00 -
NAPS 0.8604 0.8797 0.8689 0.8288 0.831 0.8122 0.7925 5.61%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.68 1.67 2.09 1.70 1.61 1.47 1.45 -
P/RPS 0.83 0.75 0.99 0.96 0.96 0.96 1.08 -16.05%
P/EPS 9.70 9.08 12.86 11.96 10.93 10.64 11.92 -12.80%
EY 10.31 11.02 7.78 8.36 9.15 9.40 8.39 14.68%
DY 7.94 5.99 0.00 8.24 7.45 6.80 0.00 -
P/NAPS 1.93 1.88 2.38 2.02 1.89 1.73 1.75 6.72%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 28/12/22 28/09/22 28/06/22 29/03/22 28/12/21 28/09/21 16/07/21 -
Price 1.84 1.66 1.65 1.96 1.60 1.52 1.44 -
P/RPS 0.90 0.75 0.78 1.11 0.95 1.00 1.08 -11.41%
P/EPS 10.62 9.02 10.15 13.79 10.86 11.00 11.84 -6.97%
EY 9.42 11.08 9.85 7.25 9.21 9.09 8.44 7.57%
DY 7.25 6.02 0.00 7.14 7.50 6.58 0.00 -
P/NAPS 2.11 1.87 1.88 2.33 1.88 1.79 1.73 14.11%

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