[KMLOONG] YoY Cumulative 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- 53.84%
YoY- 46.2%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 717,938 498,592 674,418 805,527 636,602 585,355 593,673 3.21%
PBT 127,580 54,228 75,429 128,809 81,974 93,120 97,114 4.64%
Tax -30,958 -11,979 -17,817 -30,046 -18,786 -22,055 -24,665 3.85%
NP 96,622 42,249 57,612 98,763 63,188 71,065 72,449 4.91%
-
NP to SH 84,895 38,707 48,975 79,764 54,559 61,423 61,632 5.47%
-
Tax Rate 24.27% 22.09% 23.62% 23.33% 22.92% 23.68% 25.40% -
Total Cost 621,316 456,343 616,806 706,764 573,414 514,290 521,224 2.96%
-
Net Worth 765,557 718,877 728,213 619,291 591,341 566,311 560,290 5.33%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 65,352 28,008 28,008 46,680 37,347 52,897 21,668 20.18%
Div Payout % 76.98% 72.36% 57.19% 58.52% 68.45% 86.12% 35.16% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 765,557 718,877 728,213 619,291 591,341 566,311 560,290 5.33%
NOSH 935,413 935,413 935,413 311,803 311,232 311,160 309,552 20.21%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 13.46% 8.47% 8.54% 12.26% 9.93% 12.14% 12.20% -
ROE 11.09% 5.38% 6.73% 12.88% 9.23% 10.85% 11.00% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 76.90 53.40 72.24 258.84 204.54 188.12 191.78 -14.11%
EPS 9.09 4.15 5.25 25.63 17.53 19.74 19.91 -12.23%
DPS 7.00 3.00 3.00 15.00 12.00 17.00 7.00 0.00%
NAPS 0.82 0.77 0.78 1.99 1.90 1.82 1.81 -12.35%
Adjusted Per Share Value based on latest NOSH - 311,803
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 73.43 50.99 68.98 82.39 65.11 59.87 60.72 3.21%
EPS 8.68 3.96 5.01 8.16 5.58 6.28 6.30 5.48%
DPS 6.68 2.86 2.86 4.77 3.82 5.41 2.22 20.13%
NAPS 0.783 0.7352 0.7448 0.6334 0.6048 0.5792 0.573 5.33%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.34 1.16 1.23 4.63 3.30 2.80 2.82 -
P/RPS 1.74 2.17 1.70 1.79 1.61 1.49 1.47 2.84%
P/EPS 14.74 27.98 23.45 18.06 18.82 14.18 14.16 0.67%
EY 6.79 3.57 4.26 5.54 5.31 7.05 7.06 -0.64%
DY 5.22 2.59 2.44 3.24 3.64 6.07 2.48 13.19%
P/NAPS 1.63 1.51 1.58 2.33 1.74 1.54 1.56 0.73%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/12/20 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 31/12/14 -
Price 1.61 1.62 1.16 4.15 3.35 2.90 2.68 -
P/RPS 2.09 3.03 1.61 1.60 1.64 1.54 1.40 6.89%
P/EPS 17.71 39.07 22.11 16.19 19.11 14.69 13.46 4.67%
EY 5.65 2.56 4.52 6.18 5.23 6.81 7.43 -4.45%
DY 4.35 1.85 2.59 3.61 3.58 5.86 2.61 8.87%
P/NAPS 1.96 2.10 1.49 2.09 1.76 1.59 1.48 4.78%

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