[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2022 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -71.4%
YoY- 38.21%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 1,908,343 1,476,527 1,074,115 509,740 1,701,662 1,206,088 713,284 92.37%
PBT 252,843 198,895 144,782 65,671 210,663 161,987 100,689 84.43%
Tax -52,855 -43,683 -32,169 -14,442 -42,933 -35,334 -23,855 69.71%
NP 199,988 155,212 112,613 51,229 167,730 126,653 76,834 88.89%
-
NP to SH 162,561 125,640 88,898 39,228 137,168 105,616 64,529 84.83%
-
Tax Rate 20.90% 21.96% 22.22% 21.99% 20.38% 21.81% 23.69% -
Total Cost 1,708,355 1,321,315 961,502 458,511 1,533,932 1,079,435 636,450 92.79%
-
Net Worth 831,600 841,249 860,110 849,587 810,389 812,464 794,126 3.11%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 145,046 96,695 48,320 - 135,064 86,025 46,713 112.39%
Div Payout % 89.23% 76.96% 54.36% - 98.47% 81.45% 72.39% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 831,600 841,249 860,110 849,587 810,389 812,464 794,126 3.11%
NOSH 968,822 968,760 968,423 967,278 967,221 966,055 935,668 2.34%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 10.48% 10.51% 10.48% 10.05% 9.86% 10.50% 10.77% -
ROE 19.55% 14.93% 10.34% 4.62% 16.93% 13.00% 8.13% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 197.35 152.70 111.14 52.80 176.38 126.18 76.35 88.01%
EPS 16.82 13.00 9.20 4.06 14.48 11.22 6.91 80.65%
DPS 15.00 10.00 5.00 0.00 14.00 9.00 5.00 107.59%
NAPS 0.86 0.87 0.89 0.88 0.84 0.85 0.85 0.78%
Adjusted Per Share Value based on latest NOSH - 967,278
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 195.27 151.09 109.91 52.16 174.12 123.41 72.99 92.36%
EPS 16.63 12.86 9.10 4.01 14.04 10.81 6.60 84.85%
DPS 14.84 9.89 4.94 0.00 13.82 8.80 4.78 112.37%
NAPS 0.8509 0.8608 0.8801 0.8693 0.8292 0.8314 0.8126 3.10%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 1.79 1.68 1.67 2.09 1.70 1.61 1.47 -
P/RPS 0.91 1.10 1.50 3.96 0.96 1.28 1.93 -39.33%
P/EPS 10.65 12.93 18.15 51.44 11.96 14.57 21.28 -36.88%
EY 9.39 7.73 5.51 1.94 8.36 6.86 4.70 58.42%
DY 8.38 5.95 2.99 0.00 8.24 5.59 3.40 82.16%
P/NAPS 2.08 1.93 1.88 2.38 2.02 1.89 1.73 13.03%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 28/12/22 28/09/22 28/06/22 29/03/22 28/12/21 28/09/21 -
Price 1.76 1.84 1.66 1.65 1.96 1.60 1.52 -
P/RPS 0.89 1.20 1.49 3.13 1.11 1.27 1.99 -41.43%
P/EPS 10.47 14.16 18.05 40.61 13.79 14.48 22.01 -38.98%
EY 9.55 7.06 5.54 2.46 7.25 6.91 4.54 63.94%
DY 8.52 5.43 3.01 0.00 7.14 5.63 3.29 88.25%
P/NAPS 2.05 2.11 1.87 1.88 2.33 1.88 1.79 9.43%

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