[KMLOONG] QoQ Quarter Result on 30-Apr-2017 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 46.81%
YoY- 95.9%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 269,839 289,419 260,457 255,651 255,991 248,100 210,798 17.84%
PBT 33,193 43,863 42,973 41,973 29,191 37,332 26,231 16.94%
Tax -7,361 -10,322 -9,536 -10,188 -6,691 -8,287 -6,165 12.51%
NP 25,832 33,541 33,437 31,785 22,500 29,045 20,066 18.28%
-
NP to SH 19,295 27,915 27,538 24,311 16,559 25,107 17,042 8.60%
-
Tax Rate 22.18% 23.53% 22.19% 24.27% 22.92% 22.20% 23.50% -
Total Cost 244,007 255,878 227,020 223,866 233,491 219,055 190,732 17.79%
-
Net Worth 606,843 619,291 619,291 619,291 594,395 591,118 591,952 1.66%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 28,008 18,672 28,008 - 24,896 15,555 21,808 18.09%
Div Payout % 145.16% 66.89% 101.71% - 150.35% 61.96% 127.97% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 606,843 619,291 619,291 619,291 594,395 591,118 591,952 1.66%
NOSH 311,803 311,803 311,803 311,803 311,803 311,115 311,553 0.05%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 9.57% 11.59% 12.84% 12.43% 8.79% 11.71% 9.52% -
ROE 3.18% 4.51% 4.45% 3.93% 2.79% 4.25% 2.88% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 86.71 93.00 83.69 82.15 82.26 79.75 67.66 17.93%
EPS 6.20 8.97 8.85 7.81 5.32 8.07 5.47 8.68%
DPS 9.00 6.00 9.00 0.00 8.00 5.00 7.00 18.18%
NAPS 1.95 1.99 1.99 1.99 1.91 1.90 1.90 1.74%
Adjusted Per Share Value based on latest NOSH - 311,803
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 27.64 29.64 26.68 26.18 26.22 25.41 21.59 17.84%
EPS 1.98 2.86 2.82 2.49 1.70 2.57 1.75 8.55%
DPS 2.87 1.91 2.87 0.00 2.55 1.59 2.23 18.26%
NAPS 0.6216 0.6343 0.6343 0.6343 0.6088 0.6054 0.6063 1.67%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.18 4.63 4.00 3.70 3.43 3.30 3.30 -
P/RPS 4.82 4.98 4.78 4.50 4.17 4.14 4.88 -0.81%
P/EPS 67.42 51.62 45.20 47.36 64.46 40.89 60.33 7.66%
EY 1.48 1.94 2.21 2.11 1.55 2.45 1.66 -7.34%
DY 2.15 1.30 2.25 0.00 2.33 1.52 2.12 0.93%
P/NAPS 2.14 2.33 2.01 1.86 1.80 1.74 1.74 14.74%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 29/12/16 29/09/16 -
Price 4.20 4.15 3.96 3.82 3.77 3.35 3.28 -
P/RPS 4.84 4.46 4.73 4.65 4.58 4.20 4.85 -0.13%
P/EPS 67.74 46.27 44.75 48.90 70.85 41.51 59.96 8.44%
EY 1.48 2.16 2.23 2.05 1.41 2.41 1.67 -7.71%
DY 2.14 1.45 2.27 0.00 2.12 1.49 2.13 0.31%
P/NAPS 2.15 2.09 1.99 1.92 1.97 1.76 1.73 15.54%

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