[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2019 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- -72.17%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 679,625 498,592 323,283 168,966 872,937 674,418 446,777 32.16%
PBT 59,900 54,228 35,066 22,892 88,234 75,429 51,329 10.81%
Tax -15,218 -11,979 -7,158 -5,206 -28,544 -17,817 -12,362 14.81%
NP 44,682 42,249 27,908 17,686 59,690 57,612 38,967 9.52%
-
NP to SH 40,753 38,707 24,918 14,506 52,123 48,975 32,141 17.09%
-
Tax Rate 25.41% 22.09% 20.41% 22.74% 32.35% 23.62% 24.08% -
Total Cost 634,943 456,343 295,375 151,280 813,247 616,806 407,810 34.22%
-
Net Worth 718,877 718,877 728,213 746,885 737,549 728,213 746,884 -2.50%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 28,008 28,008 28,008 - 56,016 28,008 28,008 0.00%
Div Payout % 68.73% 72.36% 112.40% - 107.47% 57.19% 87.14% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 718,877 718,877 728,213 746,885 737,549 728,213 746,884 -2.50%
NOSH 935,413 935,413 935,413 935,413 935,413 935,413 935,412 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 6.57% 8.47% 8.63% 10.47% 6.84% 8.54% 8.72% -
ROE 5.67% 5.38% 3.42% 1.94% 7.07% 6.73% 4.30% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 72.80 53.40 34.63 18.10 93.50 72.24 47.85 32.18%
EPS 4.37 4.15 2.67 1.55 5.58 5.25 3.44 17.24%
DPS 3.00 3.00 3.00 0.00 6.00 3.00 3.00 0.00%
NAPS 0.77 0.77 0.78 0.80 0.79 0.78 0.80 -2.50%
Adjusted Per Share Value based on latest NOSH - 935,413
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 69.51 50.99 33.06 17.28 89.28 68.98 45.69 32.17%
EPS 4.17 3.96 2.55 1.48 5.33 5.01 3.29 17.06%
DPS 2.86 2.86 2.86 0.00 5.73 2.86 2.86 0.00%
NAPS 0.7352 0.7352 0.7448 0.7639 0.7543 0.7448 0.7639 -2.51%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.26 1.16 1.17 1.21 1.25 1.23 1.39 -
P/RPS 1.73 2.17 3.38 6.69 1.34 1.70 2.90 -29.06%
P/EPS 28.87 27.98 43.84 77.88 22.39 23.45 40.38 -19.99%
EY 3.46 3.57 2.28 1.28 4.47 4.26 2.48 24.78%
DY 2.38 2.59 2.56 0.00 4.80 2.44 2.16 6.66%
P/NAPS 1.64 1.51 1.50 1.51 1.58 1.58 1.74 -3.85%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 27/12/18 27/09/18 -
Price 0.985 1.62 1.14 1.15 1.26 1.16 1.31 -
P/RPS 1.35 3.03 3.29 6.35 1.35 1.61 2.74 -37.53%
P/EPS 22.57 39.07 42.71 74.01 22.57 22.11 38.05 -29.33%
EY 4.43 2.56 2.34 1.35 4.43 4.52 2.63 41.43%
DY 3.05 1.85 2.63 0.00 4.76 2.59 2.29 20.99%
P/NAPS 1.28 2.10 1.46 1.44 1.59 1.49 1.64 -15.19%

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