[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2022 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 41.33%
YoY- 18.96%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 712,293 326,686 1,908,343 1,476,527 1,074,115 509,740 1,701,662 -44.13%
PBT 117,203 50,641 252,843 198,895 144,782 65,671 210,663 -32.42%
Tax -27,557 -11,963 -52,855 -43,683 -32,169 -14,442 -42,933 -25.65%
NP 89,646 38,678 199,988 155,212 112,613 51,229 167,730 -34.21%
-
NP to SH 74,866 31,512 162,561 125,640 88,898 39,228 137,168 -33.28%
-
Tax Rate 23.51% 23.62% 20.90% 21.96% 22.22% 21.99% 20.38% -
Total Cost 622,647 288,008 1,708,355 1,321,315 961,502 458,511 1,533,932 -45.26%
-
Net Worth 861,487 870,399 831,600 841,249 860,110 849,587 810,389 4.17%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 48,398 - 145,046 96,695 48,320 - 135,064 -49.64%
Div Payout % 64.65% - 89.23% 76.96% 54.36% - 98.47% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 861,487 870,399 831,600 841,249 860,110 849,587 810,389 4.17%
NOSH 971,085 969,006 968,822 968,760 968,423 967,278 967,221 0.26%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 12.59% 11.84% 10.48% 10.51% 10.48% 10.05% 9.86% -
ROE 8.69% 3.62% 19.55% 14.93% 10.34% 4.62% 16.93% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 73.59 33.78 197.35 152.70 111.14 52.80 176.38 -44.25%
EPS 7.74 3.26 16.82 13.00 9.20 4.06 14.48 -34.21%
DPS 5.00 0.00 15.00 10.00 5.00 0.00 14.00 -49.75%
NAPS 0.89 0.90 0.86 0.87 0.89 0.88 0.84 3.94%
Adjusted Per Share Value based on latest NOSH - 968,760
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 72.86 33.42 195.21 151.04 109.87 52.14 174.07 -44.13%
EPS 7.66 3.22 16.63 12.85 9.09 4.01 14.03 -33.27%
DPS 4.95 0.00 14.84 9.89 4.94 0.00 13.82 -49.65%
NAPS 0.8812 0.8904 0.8507 0.8605 0.8798 0.8691 0.829 4.16%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 1.85 1.84 1.79 1.68 1.67 2.09 1.70 -
P/RPS 2.51 5.45 0.91 1.10 1.50 3.96 0.96 90.12%
P/EPS 23.92 56.47 10.65 12.93 18.15 51.44 11.96 58.94%
EY 4.18 1.77 9.39 7.73 5.51 1.94 8.36 -37.08%
DY 2.70 0.00 8.38 5.95 2.99 0.00 8.24 -52.56%
P/NAPS 2.08 2.04 2.08 1.93 1.88 2.38 2.02 1.97%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 29/03/23 28/12/22 28/09/22 28/06/22 29/03/22 -
Price 1.84 1.77 1.76 1.84 1.66 1.65 1.96 -
P/RPS 2.50 5.24 0.89 1.20 1.49 3.13 1.11 72.07%
P/EPS 23.79 54.32 10.47 14.16 18.05 40.61 13.79 43.98%
EY 4.20 1.84 9.55 7.06 5.54 2.46 7.25 -30.57%
DY 2.72 0.00 8.52 5.43 3.01 0.00 7.14 -47.54%
P/NAPS 2.07 1.97 2.05 2.11 1.87 1.88 2.33 -7.60%

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