[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2022 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 126.62%
YoY- 37.76%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 326,686 1,908,343 1,476,527 1,074,115 509,740 1,701,662 1,206,088 -58.23%
PBT 50,641 252,843 198,895 144,782 65,671 210,663 161,987 -54.03%
Tax -11,963 -52,855 -43,683 -32,169 -14,442 -42,933 -35,334 -51.51%
NP 38,678 199,988 155,212 112,613 51,229 167,730 126,653 -54.74%
-
NP to SH 31,512 162,561 125,640 88,898 39,228 137,168 105,616 -55.44%
-
Tax Rate 23.62% 20.90% 21.96% 22.22% 21.99% 20.38% 21.81% -
Total Cost 288,008 1,708,355 1,321,315 961,502 458,511 1,533,932 1,079,435 -58.65%
-
Net Worth 870,399 831,600 841,249 860,110 849,587 810,389 812,464 4.71%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - 145,046 96,695 48,320 - 135,064 86,025 -
Div Payout % - 89.23% 76.96% 54.36% - 98.47% 81.45% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 870,399 831,600 841,249 860,110 849,587 810,389 812,464 4.71%
NOSH 969,006 968,822 968,760 968,423 967,278 967,221 966,055 0.20%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 11.84% 10.48% 10.51% 10.48% 10.05% 9.86% 10.50% -
ROE 3.62% 19.55% 14.93% 10.34% 4.62% 16.93% 13.00% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 33.78 197.35 152.70 111.14 52.80 176.38 126.18 -58.56%
EPS 3.26 16.82 13.00 9.20 4.06 14.48 11.22 -56.23%
DPS 0.00 15.00 10.00 5.00 0.00 14.00 9.00 -
NAPS 0.90 0.86 0.87 0.89 0.88 0.84 0.85 3.89%
Adjusted Per Share Value based on latest NOSH - 968,423
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 33.42 195.21 151.04 109.87 52.14 174.07 123.37 -58.23%
EPS 3.22 16.63 12.85 9.09 4.01 14.03 10.80 -55.46%
DPS 0.00 14.84 9.89 4.94 0.00 13.82 8.80 -
NAPS 0.8904 0.8507 0.8605 0.8798 0.8691 0.829 0.8311 4.71%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 1.84 1.79 1.68 1.67 2.09 1.70 1.61 -
P/RPS 5.45 0.91 1.10 1.50 3.96 0.96 1.28 163.39%
P/EPS 56.47 10.65 12.93 18.15 51.44 11.96 14.57 147.35%
EY 1.77 9.39 7.73 5.51 1.94 8.36 6.86 -59.57%
DY 0.00 8.38 5.95 2.99 0.00 8.24 5.59 -
P/NAPS 2.04 2.08 1.93 1.88 2.38 2.02 1.89 5.23%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 29/03/23 28/12/22 28/09/22 28/06/22 29/03/22 28/12/21 -
Price 1.77 1.76 1.84 1.66 1.65 1.96 1.60 -
P/RPS 5.24 0.89 1.20 1.49 3.13 1.11 1.27 157.91%
P/EPS 54.32 10.47 14.16 18.05 40.61 13.79 14.48 142.01%
EY 1.84 9.55 7.06 5.54 2.46 7.25 6.91 -58.71%
DY 0.00 8.52 5.43 3.01 0.00 7.14 5.63 -
P/NAPS 1.97 2.05 2.11 1.87 1.88 2.33 1.88 3.17%

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