[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2017 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 113.27%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 236,490 1,075,366 805,527 516,108 255,651 892,593 636,602 -48.41%
PBT 32,755 162,002 128,809 84,946 41,973 111,165 81,974 -45.84%
Tax -7,859 -37,407 -30,046 -19,724 -10,188 -25,477 -18,786 -44.15%
NP 24,896 124,595 98,763 65,222 31,785 85,688 63,188 -46.34%
-
NP to SH 20,129 99,059 79,764 51,849 24,311 71,118 54,559 -48.65%
-
Tax Rate 23.99% 23.09% 23.33% 23.22% 24.27% 22.92% 22.92% -
Total Cost 211,594 950,771 706,764 450,886 223,866 806,905 573,414 -48.64%
-
Net Worth 774,892 606,843 619,291 619,291 619,291 594,395 591,341 19.80%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 74,688 46,680 28,008 - 62,240 37,347 -
Div Payout % - 75.40% 58.52% 54.02% - 87.52% 68.45% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 774,892 606,843 619,291 619,291 619,291 594,395 591,341 19.80%
NOSH 935,410 311,803 311,803 311,803 311,803 311,803 311,232 108.68%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 10.53% 11.59% 12.26% 12.64% 12.43% 9.60% 9.93% -
ROE 2.60% 16.32% 12.88% 8.37% 3.93% 11.96% 9.23% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 25.33 345.55 258.84 165.84 82.15 286.82 204.54 -75.24%
EPS 2.16 31.83 25.63 16.66 7.81 22.85 17.53 -75.33%
DPS 0.00 24.00 15.00 9.00 0.00 20.00 12.00 -
NAPS 0.83 1.95 1.99 1.99 1.99 1.91 1.90 -42.51%
Adjusted Per Share Value based on latest NOSH - 311,803
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 24.22 110.14 82.50 52.86 26.18 91.42 65.20 -48.41%
EPS 2.06 10.15 8.17 5.31 2.49 7.28 5.59 -48.69%
DPS 0.00 7.65 4.78 2.87 0.00 6.37 3.83 -
NAPS 0.7937 0.6216 0.6343 0.6343 0.6343 0.6088 0.6057 19.80%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.30 4.18 4.63 4.00 3.70 3.43 3.30 -
P/RPS 5.13 1.21 1.79 2.41 4.50 1.20 1.61 116.99%
P/EPS 60.30 13.13 18.06 24.01 47.36 15.01 18.82 117.80%
EY 1.66 7.62 5.54 4.17 2.11 6.66 5.31 -54.03%
DY 0.00 5.74 3.24 2.25 0.00 5.83 3.64 -
P/NAPS 1.57 2.14 2.33 2.01 1.86 1.80 1.74 -6.64%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 29/12/16 -
Price 1.32 4.20 4.15 3.96 3.82 3.77 3.35 -
P/RPS 5.21 1.22 1.60 2.39 4.65 1.31 1.64 116.56%
P/EPS 61.22 13.19 16.19 23.77 48.90 16.50 19.11 117.77%
EY 1.63 7.58 6.18 4.21 2.05 6.06 5.23 -54.12%
DY 0.00 5.71 3.61 2.27 0.00 5.31 3.58 -
P/NAPS 1.59 2.15 2.09 1.99 1.92 1.97 1.76 -6.56%

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