[KMLOONG] YoY Cumulative Quarter Result on 30-Apr-2018 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -79.68%
YoY- -17.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 312,451 201,355 168,966 236,490 255,651 177,704 162,875 11.45%
PBT 43,721 35,664 22,892 32,755 41,973 18,411 23,227 11.10%
Tax -10,129 -8,965 -5,206 -7,859 -10,188 -4,334 -5,493 10.72%
NP 33,592 26,699 17,686 24,896 31,785 14,077 17,734 11.22%
-
NP to SH 28,383 22,899 14,506 20,129 24,311 12,410 14,779 11.47%
-
Tax Rate 23.17% 25.14% 22.74% 23.99% 24.27% 23.54% 23.65% -
Total Cost 278,859 174,656 151,280 211,594 223,866 163,627 145,141 11.48%
-
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.60%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - 31,113 -
Div Payout % - - - - - - 210.53% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.60%
NOSH 935,415 935,413 935,413 935,410 311,803 311,027 311,136 20.11%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.75% 13.26% 10.47% 10.53% 12.43% 7.92% 10.89% -
ROE 3.66% 3.07% 1.94% 2.60% 3.93% 2.10% 2.50% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 33.47 21.57 18.10 25.33 82.15 57.13 52.35 -7.17%
EPS 3.04 2.45 1.55 2.16 7.81 3.99 4.75 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.83 0.80 0.80 0.83 1.99 1.90 1.90 -12.88%
Adjusted Per Share Value based on latest NOSH - 935,410
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 31.96 20.59 17.28 24.19 26.15 18.18 16.66 11.45%
EPS 2.90 2.34 1.48 2.06 2.49 1.27 1.51 11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
NAPS 0.7925 0.7639 0.7639 0.7925 0.6334 0.6044 0.6046 4.60%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.45 1.08 1.21 1.30 3.70 3.39 2.80 -
P/RPS 4.33 5.01 6.69 5.13 4.50 5.93 5.35 -3.46%
P/EPS 47.70 44.03 77.88 60.30 47.36 84.96 58.95 -3.46%
EY 2.10 2.27 1.28 1.66 2.11 1.18 1.70 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 1.75 1.35 1.51 1.57 1.86 1.78 1.47 2.94%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 16/07/21 29/06/20 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 -
Price 1.44 1.12 1.15 1.32 3.82 3.35 2.77 -
P/RPS 4.30 5.19 6.35 5.21 4.65 5.86 5.29 -3.39%
P/EPS 47.37 45.66 74.01 61.22 48.90 83.96 58.32 -3.40%
EY 2.11 2.19 1.35 1.63 2.05 1.19 1.71 3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
P/NAPS 1.73 1.40 1.44 1.59 1.92 1.76 1.46 2.86%

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