[KMLOONG] QoQ Quarter Result on 31-Oct-2017 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 1.37%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 210,287 236,490 269,839 289,419 260,457 255,651 255,991 -12.31%
PBT 18,574 32,755 33,193 43,863 42,973 41,973 29,191 -26.08%
Tax -4,503 -7,859 -7,361 -10,322 -9,536 -10,188 -6,691 -23.25%
NP 14,071 24,896 25,832 33,541 33,437 31,785 22,500 -26.93%
-
NP to SH 12,012 20,129 19,295 27,915 27,538 24,311 16,559 -19.31%
-
Tax Rate 24.24% 23.99% 22.18% 23.53% 22.19% 24.27% 22.92% -
Total Cost 196,216 211,594 244,007 255,878 227,020 223,866 233,491 -10.97%
-
Net Worth 746,884 774,892 606,843 619,291 619,291 619,291 594,395 16.49%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 28,008 - 28,008 18,672 28,008 - 24,896 8.19%
Div Payout % 233.17% - 145.16% 66.89% 101.71% - 150.35% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 746,884 774,892 606,843 619,291 619,291 619,291 594,395 16.49%
NOSH 935,412 935,410 311,803 311,803 311,803 311,803 311,803 108.42%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 6.69% 10.53% 9.57% 11.59% 12.84% 12.43% 8.79% -
ROE 1.61% 2.60% 3.18% 4.51% 4.45% 3.93% 2.79% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 22.52 25.33 86.71 93.00 83.69 82.15 82.26 -57.93%
EPS 1.29 2.16 6.20 8.97 8.85 7.81 5.32 -61.21%
DPS 3.00 0.00 9.00 6.00 9.00 0.00 8.00 -48.09%
NAPS 0.80 0.83 1.95 1.99 1.99 1.99 1.91 -44.10%
Adjusted Per Share Value based on latest NOSH - 311,803
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 21.54 24.22 27.64 29.64 26.68 26.18 26.22 -12.31%
EPS 1.23 2.06 1.98 2.86 2.82 2.49 1.70 -19.45%
DPS 2.87 0.00 2.87 1.91 2.87 0.00 2.55 8.22%
NAPS 0.765 0.7937 0.6216 0.6343 0.6343 0.6343 0.6088 16.49%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.39 1.30 4.18 4.63 4.00 3.70 3.43 -
P/RPS 6.17 5.13 4.82 4.98 4.78 4.50 4.17 29.94%
P/EPS 108.03 60.30 67.42 51.62 45.20 47.36 64.46 41.22%
EY 0.93 1.66 1.48 1.94 2.21 2.11 1.55 -28.92%
DY 2.16 0.00 2.15 1.30 2.25 0.00 2.33 -4.93%
P/NAPS 1.74 1.57 2.14 2.33 2.01 1.86 1.80 -2.24%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 28/03/18 22/12/17 28/09/17 29/06/17 29/03/17 -
Price 1.31 1.32 4.20 4.15 3.96 3.82 3.77 -
P/RPS 5.82 5.21 4.84 4.46 4.73 4.65 4.58 17.37%
P/EPS 101.82 61.22 67.74 46.27 44.75 48.90 70.85 27.43%
EY 0.98 1.63 1.48 2.16 2.23 2.05 1.41 -21.58%
DY 2.29 0.00 2.14 1.45 2.27 0.00 2.12 5.29%
P/NAPS 1.64 1.59 2.15 2.09 1.99 1.92 1.97 -11.53%

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