[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2018 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 52.38%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 323,283 168,966 872,937 674,418 446,777 236,490 1,075,366 -55.22%
PBT 35,066 22,892 88,234 75,429 51,329 32,755 162,002 -64.05%
Tax -7,158 -5,206 -28,544 -17,817 -12,362 -7,859 -37,407 -66.89%
NP 27,908 17,686 59,690 57,612 38,967 24,896 124,595 -63.21%
-
NP to SH 24,918 14,506 52,123 48,975 32,141 20,129 99,059 -60.25%
-
Tax Rate 20.41% 22.74% 32.35% 23.62% 24.08% 23.99% 23.09% -
Total Cost 295,375 151,280 813,247 616,806 407,810 211,594 950,771 -54.22%
-
Net Worth 728,213 746,885 737,549 728,213 746,884 774,892 606,843 12.96%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 28,008 - 56,016 28,008 28,008 - 74,688 -48.09%
Div Payout % 112.40% - 107.47% 57.19% 87.14% - 75.40% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 728,213 746,885 737,549 728,213 746,884 774,892 606,843 12.96%
NOSH 935,413 935,413 935,413 935,413 935,412 935,410 311,803 108.42%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 8.63% 10.47% 6.84% 8.54% 8.72% 10.53% 11.59% -
ROE 3.42% 1.94% 7.07% 6.73% 4.30% 2.60% 16.32% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 34.63 18.10 93.50 72.24 47.85 25.33 345.55 -78.51%
EPS 2.67 1.55 5.58 5.25 3.44 2.16 31.83 -80.92%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 24.00 -75.09%
NAPS 0.78 0.80 0.79 0.78 0.80 0.83 1.95 -45.80%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 33.06 17.28 89.28 68.98 45.69 24.19 109.99 -55.22%
EPS 2.55 1.48 5.33 5.01 3.29 2.06 10.13 -60.23%
DPS 2.86 0.00 5.73 2.86 2.86 0.00 7.64 -48.15%
NAPS 0.7448 0.7639 0.7543 0.7448 0.7639 0.7925 0.6207 12.95%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.17 1.21 1.25 1.23 1.39 1.30 4.18 -
P/RPS 3.38 6.69 1.34 1.70 2.90 5.13 1.21 98.71%
P/EPS 43.84 77.88 22.39 23.45 40.38 60.30 13.13 123.88%
EY 2.28 1.28 4.47 4.26 2.48 1.66 7.62 -55.36%
DY 2.56 0.00 4.80 2.44 2.16 0.00 5.74 -41.71%
P/NAPS 1.50 1.51 1.58 1.58 1.74 1.57 2.14 -21.14%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 27/09/19 27/06/19 26/03/19 27/12/18 27/09/18 28/06/18 28/03/18 -
Price 1.14 1.15 1.26 1.16 1.31 1.32 4.20 -
P/RPS 3.29 6.35 1.35 1.61 2.74 5.21 1.22 94.09%
P/EPS 42.71 74.01 22.57 22.11 38.05 61.22 13.19 119.34%
EY 2.34 1.35 4.43 4.52 2.63 1.63 7.58 -54.42%
DY 2.63 0.00 4.76 2.59 2.29 0.00 5.71 -40.44%
P/NAPS 1.46 1.44 1.59 1.49 1.64 1.59 2.15 -22.79%

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