[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2018 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 59.68%
YoY- -38.01%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 713,284 439,338 323,283 446,777 516,108 388,502 376,234 11.23%
PBT 100,689 82,938 35,066 51,329 84,946 44,642 55,509 10.42%
Tax -23,855 -20,049 -7,158 -12,362 -19,724 -10,499 -12,892 10.79%
NP 76,834 62,889 27,908 38,967 65,222 34,143 42,617 10.31%
-
NP to SH 64,529 56,060 24,918 32,141 51,849 29,452 37,129 9.64%
-
Tax Rate 23.69% 24.17% 20.41% 24.08% 23.22% 23.52% 23.23% -
Total Cost 636,450 376,449 295,375 407,810 450,886 354,359 333,617 11.35%
-
Net Worth 794,126 774,893 728,213 746,884 619,291 591,530 566,427 5.78%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 46,713 37,344 28,008 28,008 28,008 21,793 52,908 -2.05%
Div Payout % 72.39% 66.61% 112.40% 87.14% 54.02% 74.00% 142.50% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 794,126 774,893 728,213 746,884 619,291 591,530 566,427 5.78%
NOSH 935,668 935,413 935,413 935,412 311,803 311,331 311,223 20.11%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 10.77% 14.31% 8.63% 8.72% 12.64% 8.79% 11.33% -
ROE 8.13% 7.23% 3.42% 4.30% 8.37% 4.98% 6.55% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 76.35 47.06 34.63 47.85 165.84 124.79 120.89 -7.36%
EPS 6.91 6.00 2.67 3.44 16.66 9.46 11.93 -8.69%
DPS 5.00 4.00 3.00 3.00 9.00 7.00 17.00 -18.43%
NAPS 0.85 0.83 0.78 0.80 1.99 1.90 1.82 -11.90%
Adjusted Per Share Value based on latest NOSH - 935,412
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 72.95 44.93 33.06 45.69 52.79 39.73 38.48 11.23%
EPS 6.60 5.73 2.55 3.29 5.30 3.01 3.80 9.62%
DPS 4.78 3.82 2.86 2.86 2.86 2.23 5.41 -2.04%
NAPS 0.8122 0.7925 0.7448 0.7639 0.6334 0.605 0.5793 5.78%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 1.47 1.39 1.17 1.39 4.00 3.30 2.95 -
P/RPS 1.93 2.95 3.38 2.90 2.41 2.64 2.44 -3.82%
P/EPS 21.28 23.15 43.84 40.38 24.01 34.88 24.73 -2.47%
EY 4.70 4.32 2.28 2.48 4.17 2.87 4.04 2.55%
DY 3.40 2.88 2.56 2.16 2.25 2.12 5.76 -8.40%
P/NAPS 1.73 1.67 1.50 1.74 2.01 1.74 1.62 1.09%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 29/09/16 29/09/15 -
Price 1.52 1.39 1.14 1.31 3.96 3.28 2.62 -
P/RPS 1.99 2.95 3.29 2.74 2.39 2.63 2.17 -1.43%
P/EPS 22.01 23.15 42.71 38.05 23.77 34.67 21.96 0.03%
EY 4.54 4.32 2.34 2.63 4.21 2.88 4.55 -0.03%
DY 3.29 2.88 2.63 2.29 2.27 2.13 6.49 -10.69%
P/NAPS 1.79 1.67 1.46 1.64 1.99 1.73 1.44 3.68%

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