[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2018 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -79.68%
YoY- -17.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 872,937 674,418 446,777 236,490 1,075,366 805,527 516,108 41.82%
PBT 88,234 75,429 51,329 32,755 162,002 128,809 84,946 2.55%
Tax -28,544 -17,817 -12,362 -7,859 -37,407 -30,046 -19,724 27.85%
NP 59,690 57,612 38,967 24,896 124,595 98,763 65,222 -5.72%
-
NP to SH 52,123 48,975 32,141 20,129 99,059 79,764 51,849 0.35%
-
Tax Rate 32.35% 23.62% 24.08% 23.99% 23.09% 23.33% 23.22% -
Total Cost 813,247 616,806 407,810 211,594 950,771 706,764 450,886 48.01%
-
Net Worth 737,549 728,213 746,884 774,892 606,843 619,291 619,291 12.32%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 56,016 28,008 28,008 - 74,688 46,680 28,008 58.53%
Div Payout % 107.47% 57.19% 87.14% - 75.40% 58.52% 54.02% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 737,549 728,213 746,884 774,892 606,843 619,291 619,291 12.32%
NOSH 935,413 935,413 935,412 935,410 311,803 311,803 311,803 107.59%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 6.84% 8.54% 8.72% 10.53% 11.59% 12.26% 12.64% -
ROE 7.07% 6.73% 4.30% 2.60% 16.32% 12.88% 8.37% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 93.50 72.24 47.85 25.33 345.55 258.84 165.84 -31.68%
EPS 5.58 5.25 3.44 2.16 31.83 25.63 16.66 -51.67%
DPS 6.00 3.00 3.00 0.00 24.00 15.00 9.00 -23.62%
NAPS 0.79 0.78 0.80 0.83 1.95 1.99 1.99 -45.89%
Adjusted Per Share Value based on latest NOSH - 935,410
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 89.28 68.98 45.69 24.19 109.99 82.39 52.79 41.81%
EPS 5.33 5.01 3.29 2.06 10.13 8.16 5.30 0.37%
DPS 5.73 2.86 2.86 0.00 7.64 4.77 2.86 58.72%
NAPS 0.7543 0.7448 0.7639 0.7925 0.6207 0.6334 0.6334 12.31%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 1.25 1.23 1.39 1.30 4.18 4.63 4.00 -
P/RPS 1.34 1.70 2.90 5.13 1.21 1.79 2.41 -32.31%
P/EPS 22.39 23.45 40.38 60.30 13.13 18.06 24.01 -4.53%
EY 4.47 4.26 2.48 1.66 7.62 5.54 4.17 4.72%
DY 4.80 2.44 2.16 0.00 5.74 3.24 2.25 65.49%
P/NAPS 1.58 1.58 1.74 1.57 2.14 2.33 2.01 -14.78%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 27/12/18 27/09/18 28/06/18 28/03/18 22/12/17 28/09/17 -
Price 1.26 1.16 1.31 1.32 4.20 4.15 3.96 -
P/RPS 1.35 1.61 2.74 5.21 1.22 1.60 2.39 -31.59%
P/EPS 22.57 22.11 38.05 61.22 13.19 16.19 23.77 -3.38%
EY 4.43 4.52 2.63 1.63 7.58 6.18 4.21 3.44%
DY 4.76 2.59 2.29 0.00 5.71 3.61 2.27 63.60%
P/NAPS 1.59 1.49 1.64 1.59 2.15 2.09 1.99 -13.85%

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