[KMLOONG] QoQ TTM Result on 30-Apr-2022 [#1]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

28-Jun-2022

Admission Sponsor

Sponsor

Financial Year

31-Jan-2023

Quarter

30-Apr-2022 [#1]

Profit Trend

QoQ- 7.91%

YoY- 47.46%

Quarter Report

KIMLOONG - 1QFY2023.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
TTM Result
Revenue	1,908,343	1,972,101	2,062,493	1,898,951	1,701,662	1,459,827	1,245,623	32.79%
YoY %	-3.23%	-4.38%	8.61%	11.59%	16.57%	17.20%	-	-
Horiz. %	153.20%	158.32%	165.58%	152.45%	136.61%	117.20%	100.00%	-
PBT	252,843	247,571	254,756	232,613	210,663	178,958	162,302	34.27%
YoY %	2.13%	-2.82%	9.52%	10.42%	17.72%	10.26%	-	-
Horiz. %	155.79%	152.54%	156.96%	143.32%	129.80%	110.26%	100.00%	-
Tax	-52,855	-51,282	-51,247	-47,246	-42,933	-38,306	-37,736	25.10%
YoY %	-3.07%	-0.07%	-8.47%	-10.05%	-12.08%	-1.51%	-	-
Horiz. %	140.07%	135.90%	135.80%	125.20%	113.77%	101.51%	100.00%	-
NP	199,988	196,289	203,509	185,367	167,730	140,652	124,566	36.99%
YoY %	1.88%	-3.55%	9.79%	10.52%	19.25%	12.91%	-	-
Horiz. %	160.55%	157.58%	163.37%	148.81%	134.65%	112.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,561	157,192	161,537	148,013	137,168	115,612	103,360	35.12%
YoY %	3.42%	-2.69%	9.14%	7.91%	18.65%	11.85%	-	-
Horiz. %	157.28%	152.08%	156.29%	143.20%	132.71%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	20.71%	20.12%	20.31%	20.38%	21.41%	23.25%	-
YoY %	0.92%	2.93%	-0.94%	-0.34%	-4.81%	-7.91%	-	-
Horiz. %	89.89%	89.08%	86.54%	87.35%	87.66%	92.09%	100.00%	-
Total Cost	1,708,355	1,775,812	1,858,984	1,713,584	1,533,932	1,319,175	1,121,057	32.32%
YoY %	-3.80%	-4.47%	8.49%	11.71%	16.28%	17.67%	-	-
Horiz. %	152.39%	158.41%	165.82%	152.85%	136.83%	117.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	831,600	841,249	860,110	849,587	810,389	812,464	794,126	3.11%
YoY %	-1.15%	-2.19%	1.24%	4.84%	-0.26%	2.31%	-	-
Horiz. %	104.72%	105.93%	108.31%	106.98%	102.05%	102.31%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Dividend
Div	145,017	144,905	134,791	133,184	133,184	112,955	102,729	25.76%
YoY %	0.08%	7.50%	1.21%	0.00%	17.91%	9.95%	-	-
Horiz. %	141.16%	141.06%	131.21%	129.65%	129.65%	109.95%	100.00%	-
Div Payout %	89.21%	92.18%	83.44%	89.98%	97.10%	97.70%	99.39%	-
YoY %	-3.22%	10.47%	-7.27%	-7.33%	-0.61%	-1.70%	-	-
Horiz. %	89.76%	92.75%	83.95%	90.53%	97.70%	98.30%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Equity
Net Worth	831,600	841,249	860,110	849,587	810,389	812,464	794,126	3.11%
YoY %	-1.15%	-2.19%	1.24%	4.84%	-0.26%	2.31%	-	-
Horiz. %	104.72%	105.93%	108.31%	106.98%	102.05%	102.31%	100.00%	-
NOSH	968,822	968,760	968,423	967,278	967,221	966,055	935,668	2.34%
YoY %	0.01%	0.03%	0.12%	0.01%	0.12%	3.25%	-	-
Horiz. %	103.54%	103.54%	103.50%	103.38%	103.37%	103.25%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Ratio Analysis
NP Margin	10.48%	9.95%	9.87%	9.76%	9.86%	9.63%	10.00%	-
YoY %	5.33%	0.81%	1.13%	-1.01%	2.39%	-3.70%	-	-
Horiz. %	104.80%	99.50%	98.70%	97.60%	98.60%	96.30%	100.00%	-
ROE	19.55%	18.69%	18.78%	17.42%	16.93%	14.23%	13.02%	-
YoY %	4.60%	-0.48%	7.81%	2.89%	18.97%	9.29%	-	-
Horiz. %	150.15%	143.55%	144.24%	133.79%	130.03%	109.29%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Per Share
RPS	197.35	203.95	213.42	196.69	176.38	152.73	133.33	29.78%
YoY %	-3.24%	-4.44%	8.51%	11.51%	15.48%	14.55%	-	-
Horiz. %	148.02%	152.97%	160.07%	147.52%	132.29%	114.55%	100.00%	-
EPS	16.81	16.26	16.72	15.33	14.22	12.10	11.06	32.09%
YoY %	3.38%	-2.75%	9.07%	7.81%	17.52%	9.40%	-	-
Horiz. %	151.99%	147.02%	151.18%	138.61%	128.57%	109.40%	100.00%	-
DPS	15.00	15.00	14.00	13.80	13.81	11.82	11.00	22.90%
YoY %	0.00%	7.14%	1.45%	-0.07%	16.84%	7.45%	-	-
Horiz. %	136.36%	136.36%	127.27%	125.45%	125.55%	107.45%	100.00%	-
NAPS	0.86	0.87	0.89	0.88	0.84	0.85	0.85	0.78%
YoY %	-1.15%	-2.25%	1.14%	4.76%	-1.18%	0.00%	-	-
Horiz. %	101.18%	102.35%	104.71%	103.53%	98.82%	100.00%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Adjusted Per Share Value based on latest NOSH - 967,278
RPS	195.27	201.80	211.05	194.31	174.12	149.38	127.46	32.79%
YoY %	-3.24%	-4.38%	8.62%	11.60%	16.56%	17.20%	-	-
Horiz. %	153.20%	158.32%	165.58%	152.45%	136.61%	117.20%	100.00%	-
EPS	16.63	16.08	16.53	15.15	14.04	11.83	10.58	35.07%
YoY %	3.42%	-2.72%	9.11%	7.91%	18.68%	11.81%	-	-
Horiz. %	157.18%	151.98%	156.24%	143.19%	132.70%	111.81%	100.00%	-
DPS	14.84	14.83	13.79	13.63	13.63	11.56	10.51	25.78%
YoY %	0.07%	7.54%	1.17%	0.00%	17.91%	9.99%	-	-
Horiz. %	141.20%	141.10%	131.21%	129.69%	129.69%	109.99%	100.00%	-
NAPS	0.8509	0.8608	0.8801	0.8693	0.8292	0.8314	0.8126	3.10%
YoY %	-1.15%	-2.19%	1.24%	4.84%	-0.26%	2.31%	-	-
Horiz. %	104.71%	105.93%	108.31%	106.98%	102.04%	102.31%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	-
Price	1.79	1.68	1.67	2.09	1.70	1.61	1.47	-
P/RPS	0.91	0.82	0.78	1.06	0.96	1.05	1.10	-11.84%
YoY %	10.98%	5.13%	-26.42%	10.42%	-8.57%	-4.55%	-	-
Horiz. %	82.73%	74.55%	70.91%	96.36%	87.27%	95.45%	100.00%	-
P/EPS	10.65	10.33	9.99	13.63	11.96	13.31	13.29	-13.69%
YoY %	3.10%	3.40%	-26.71%	13.96%	-10.14%	0.15%	-	-
Horiz. %	80.14%	77.73%	75.17%	102.56%	89.99%	100.15%	100.00%	-
EY	9.39	9.68	10.01	7.34	8.36	7.51	7.53	15.80%
YoY %	-3.00%	-3.30%	36.38%	-12.20%	11.32%	-0.27%	-	-
Horiz. %	124.70%	128.55%	132.93%	97.48%	111.02%	99.73%	100.00%	-
DY	8.38	8.93	8.38	6.60	8.12	7.34	7.48	7.84%
YoY %	-6.16%	6.56%	26.97%	-18.72%	10.63%	-1.87%	-	-
Horiz. %	112.03%	119.39%	112.03%	88.24%	108.56%	98.13%	100.00%	-
P/NAPS	2.08	1.93	1.88	2.38	2.02	1.89	1.73	13.03%
YoY %	7.77%	2.66%	-21.01%	17.82%	6.88%	9.25%	-	-
Horiz. %	120.23%	111.56%	108.67%	137.57%	116.76%	109.25%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Announcement Date
Date	29/03/23	28/12/22	28/09/22	28/06/22	29/03/22	28/12/21	28/09/21	-
Price	1.76	1.84	1.66	1.65	1.96	1.60	1.52	-
P/RPS	0.89	0.90	0.78	0.84	1.11	1.05	1.14	-15.17%
YoY %	-1.11%	15.38%	-7.14%	-24.32%	5.71%	-7.89%	-	-
Horiz. %	78.07%	78.95%	68.42%	73.68%	97.37%	92.11%	100.00%	-
P/EPS	10.47	11.32	9.93	10.76	13.79	13.23	13.74	-16.53%
YoY %	-7.51%	14.00%	-7.71%	-21.97%	4.23%	-3.71%	-	-
Horiz. %	76.20%	82.39%	72.27%	78.31%	100.36%	96.29%	100.00%	-
EY	9.55	8.84	10.07	9.29	7.25	7.56	7.28	19.77%
YoY %	8.03%	-12.21%	8.40%	28.14%	-4.10%	3.85%	-	-
Horiz. %	131.18%	121.43%	138.32%	127.61%	99.59%	103.85%	100.00%	-
DY	8.52	8.15	8.43	8.36	7.04	7.39	7.24	11.43%
YoY %	4.54%	-3.32%	0.84%	18.75%	-4.74%	2.07%	-	-
Horiz. %	117.68%	112.57%	116.44%	115.47%	97.24%	102.07%	100.00%	-
P/NAPS	2.05	2.11	1.87	1.88	2.33	1.88	1.79	9.43%
YoY %	-2.84%	12.83%	-0.53%	-19.31%	23.94%	5.03%	-	-
Horiz. %	114.53%	117.88%	104.47%	105.03%	130.17%	105.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos