[KMLOONG] QoQ Cumulative 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- 29.87%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 1,476,527 1,074,115 509,740 1,701,662 1,206,088 713,284 312,451 180.80%
PBT 198,895 144,782 65,671 210,663 161,987 100,689 43,721 173.79%
Tax -43,683 -32,169 -14,442 -42,933 -35,334 -23,855 -10,129 164.24%
NP 155,212 112,613 51,229 167,730 126,653 76,834 33,592 176.64%
-
NP to SH 125,640 88,898 39,228 137,168 105,616 64,529 28,383 168.86%
-
Tax Rate 21.96% 22.22% 21.99% 20.38% 21.81% 23.69% 23.17% -
Total Cost 1,321,315 961,502 458,511 1,533,932 1,079,435 636,450 278,859 181.30%
-
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 96,695 48,320 - 135,064 86,025 46,713 - -
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 14.93% 10.34% 4.62% 16.93% 13.00% 8.13% 3.66% -
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 152.70 111.14 52.80 176.38 126.18 76.35 33.47 174.31%
EPS 13.00 9.20 4.06 14.48 11.22 6.91 3.04 162.76%
DPS 10.00 5.00 0.00 14.00 9.00 5.00 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 151.01 109.86 52.13 174.04 123.35 72.95 31.96 180.78%
EPS 12.85 9.09 4.01 14.03 10.80 6.60 2.90 169.04%
DPS 9.89 4.94 0.00 13.81 8.80 4.78 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 1.10 1.50 3.96 0.96 1.28 1.93 4.33 -59.78%
P/EPS 12.93 18.15 51.44 11.96 14.57 21.28 47.70 -58.01%
EY 7.73 5.51 1.94 8.36 6.86 4.70 2.10 137.83%
DY 5.95 2.99 0.00 8.24 5.59 3.40 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 1.20 1.49 3.13 1.11 1.27 1.99 4.30 -57.19%
P/EPS 14.16 18.05 40.61 13.79 14.48 22.01 47.37 -55.19%
EY 7.06 5.54 2.46 7.25 6.91 4.54 2.11 123.21%
DY 5.43 3.01 0.00 7.14 5.63 3.29 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