[KMLOONG] QoQ TTM Result on 31-Oct-2020 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 20.93%
YoY- 107.72%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 1,245,623 1,082,773 971,677 898,971 795,680 712,014 679,625 49.82%
PBT 162,302 152,608 144,551 133,252 107,772 72,672 59,900 94.47%
Tax -37,736 -35,094 -33,930 -34,197 -28,109 -18,977 -15,218 83.30%
NP 124,566 117,514 110,621 99,055 79,663 53,695 44,682 98.20%
-
NP to SH 103,360 100,375 94,891 86,941 71,895 49,146 40,753 86.08%
-
Tax Rate 23.25% 23.00% 23.47% 25.66% 26.08% 26.11% 25.41% -
Total Cost 1,121,057 965,259 861,056 799,916 716,017 658,319 634,943 46.13%
-
Net Worth 794,126 774,896 746,886 765,557 774,893 746,885 718,877 6.86%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 102,729 93,360 93,360 65,352 37,344 28,008 28,008 138.02%
Div Payout % 99.39% 93.01% 98.39% 75.17% 51.94% 56.99% 68.73% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 794,126 774,896 746,886 765,557 774,893 746,885 718,877 6.86%
NOSH 935,668 935,415 935,415 935,413 935,413 935,413 935,413 0.01%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 10.00% 10.85% 11.38% 11.02% 10.01% 7.54% 6.57% -
ROE 13.02% 12.95% 12.70% 11.36% 9.28% 6.58% 5.67% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 133.33 115.98 104.08 96.29 85.23 76.26 72.80 49.74%
EPS 11.06 10.75 10.16 9.31 7.70 5.26 4.37 85.82%
DPS 11.00 10.00 10.00 7.00 4.00 3.00 3.00 137.97%
NAPS 0.85 0.83 0.80 0.82 0.83 0.80 0.77 6.81%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 127.42 110.76 99.40 91.96 81.39 72.83 69.52 49.82%
EPS 10.57 10.27 9.71 8.89 7.35 5.03 4.17 86.01%
DPS 10.51 9.55 9.55 6.69 3.82 2.87 2.87 137.77%
NAPS 0.8123 0.7927 0.764 0.7831 0.7927 0.764 0.7354 6.86%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.47 1.45 1.36 1.34 1.39 1.08 1.26 -
P/RPS 1.10 1.25 1.31 1.39 1.63 1.42 1.73 -26.07%
P/EPS 13.29 13.49 13.38 14.39 18.05 20.52 28.87 -40.40%
EY 7.53 7.41 7.47 6.95 5.54 4.87 3.46 68.01%
DY 7.48 6.90 7.35 5.22 2.88 2.78 2.38 114.71%
P/NAPS 1.73 1.75 1.70 1.63 1.67 1.35 1.64 3.62%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 16/07/21 16/04/21 29/12/20 28/09/20 29/06/20 27/03/20 -
Price 1.52 1.44 1.44 1.61 1.39 1.12 0.985 -
P/RPS 1.14 1.24 1.38 1.67 1.63 1.47 1.35 -10.66%
P/EPS 13.74 13.39 14.17 17.29 18.05 21.28 22.57 -28.19%
EY 7.28 7.47 7.06 5.78 5.54 4.70 4.43 39.29%
DY 7.24 6.94 6.94 4.35 2.88 2.68 3.05 78.04%
P/NAPS 1.79 1.73 1.80 1.96 1.67 1.40 1.28 25.07%

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