[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2018 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 59.68%
YoY- -38.01%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 168,966 872,937 674,418 446,777 236,490 1,075,366 805,527 -64.79%
PBT 22,892 88,234 75,429 51,329 32,755 162,002 128,809 -68.48%
Tax -5,206 -28,544 -17,817 -12,362 -7,859 -37,407 -30,046 -69.01%
NP 17,686 59,690 57,612 38,967 24,896 124,595 98,763 -68.32%
-
NP to SH 14,506 52,123 48,975 32,141 20,129 99,059 79,764 -68.00%
-
Tax Rate 22.74% 32.35% 23.62% 24.08% 23.99% 23.09% 23.33% -
Total Cost 151,280 813,247 616,806 407,810 211,594 950,771 706,764 -64.31%
-
Net Worth 746,885 737,549 728,213 746,884 774,892 606,843 619,291 13.34%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 56,016 28,008 28,008 - 74,688 46,680 -
Div Payout % - 107.47% 57.19% 87.14% - 75.40% 58.52% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 746,885 737,549 728,213 746,884 774,892 606,843 619,291 13.34%
NOSH 935,413 935,413 935,413 935,412 935,410 311,803 311,803 108.42%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 10.47% 6.84% 8.54% 8.72% 10.53% 11.59% 12.26% -
ROE 1.94% 7.07% 6.73% 4.30% 2.60% 16.32% 12.88% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 18.10 93.50 72.24 47.85 25.33 345.55 258.84 -83.10%
EPS 1.55 5.58 5.25 3.44 2.16 31.83 25.63 -84.67%
DPS 0.00 6.00 3.00 3.00 0.00 24.00 15.00 -
NAPS 0.80 0.79 0.78 0.80 0.83 1.95 1.99 -45.62%
Adjusted Per Share Value based on latest NOSH - 935,412
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 17.28 89.30 68.99 45.70 24.19 110.00 82.40 -64.80%
EPS 1.48 5.33 5.01 3.29 2.06 10.13 8.16 -68.05%
DPS 0.00 5.73 2.87 2.87 0.00 7.64 4.78 -
NAPS 0.764 0.7545 0.7449 0.764 0.7927 0.6208 0.6335 13.33%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 1.21 1.25 1.23 1.39 1.30 4.18 4.63 -
P/RPS 6.69 1.34 1.70 2.90 5.13 1.21 1.79 141.41%
P/EPS 77.88 22.39 23.45 40.38 60.30 13.13 18.06 165.64%
EY 1.28 4.47 4.26 2.48 1.66 7.62 5.54 -62.44%
DY 0.00 4.80 2.44 2.16 0.00 5.74 3.24 -
P/NAPS 1.51 1.58 1.58 1.74 1.57 2.14 2.33 -25.17%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 26/03/19 27/12/18 27/09/18 28/06/18 28/03/18 22/12/17 -
Price 1.15 1.26 1.16 1.31 1.32 4.20 4.15 -
P/RPS 6.35 1.35 1.61 2.74 5.21 1.22 1.60 151.30%
P/EPS 74.01 22.57 22.11 38.05 61.22 13.19 16.19 176.20%
EY 1.35 4.43 4.52 2.63 1.63 7.58 6.18 -63.82%
DY 0.00 4.76 2.59 2.29 0.00 5.71 3.61 -
P/NAPS 1.44 1.59 1.49 1.64 1.59 2.15 2.09 -22.04%

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