[KMLOONG] YoY Quarter Result on 31-Jan-2018 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- -30.88%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 253,739 181,033 198,519 269,839 255,991 172,375 181,252 5.76%
PBT 16,971 5,672 12,805 33,193 29,191 14,459 21,749 -4.04%
Tax -2,972 -3,239 -10,727 -7,361 -6,691 140 -4,509 -6.70%
NP 13,999 2,433 2,078 25,832 22,500 14,599 17,240 -3.40%
-
NP to SH 9,996 2,046 3,148 19,295 16,559 12,360 13,647 -5.05%
-
Tax Rate 17.51% 57.11% 83.77% 22.18% 22.92% -0.97% 20.73% -
Total Cost 239,740 178,600 196,441 244,007 233,491 157,776 164,012 6.52%
-
Net Worth 746,886 718,877 737,549 606,843 594,395 579,270 577,820 4.36%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 28,008 - 28,008 28,008 24,896 18,686 18,639 7.01%
Div Payout % 280.19% - 889.71% 145.16% 150.35% 151.18% 136.58% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 746,886 718,877 737,549 606,843 594,395 579,270 577,820 4.36%
NOSH 935,415 935,413 935,413 311,803 311,803 311,435 310,656 20.14%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.52% 1.34% 1.05% 9.57% 8.79% 8.47% 9.51% -
ROE 1.34% 0.28% 0.43% 3.18% 2.79% 2.13% 2.36% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 27.18 19.39 21.26 86.71 82.26 55.35 58.34 -11.94%
EPS 1.07 0.22 0.34 6.20 5.32 3.97 4.40 -20.97%
DPS 3.00 0.00 3.00 9.00 8.00 6.00 6.00 -10.90%
NAPS 0.80 0.77 0.79 1.95 1.91 1.86 1.86 -13.10%
Adjusted Per Share Value based on latest NOSH - 311,803
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 25.96 18.52 20.31 27.60 26.19 17.63 18.54 5.76%
EPS 1.02 0.21 0.32 1.97 1.69 1.26 1.40 -5.13%
DPS 2.87 0.00 2.87 2.87 2.55 1.91 1.91 7.01%
NAPS 0.764 0.7354 0.7545 0.6208 0.608 0.5926 0.5911 4.36%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.36 1.26 1.25 4.18 3.43 3.04 2.76 -
P/RPS 5.00 6.50 5.88 4.82 4.17 5.49 4.73 0.92%
P/EPS 127.02 574.95 370.71 67.42 64.46 76.60 62.83 12.43%
EY 0.79 0.17 0.27 1.48 1.55 1.31 1.59 -10.99%
DY 2.21 0.00 2.40 2.15 2.33 1.97 2.17 0.30%
P/NAPS 1.70 1.64 1.58 2.14 1.80 1.63 1.48 2.33%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 16/04/21 27/03/20 26/03/19 28/03/18 29/03/17 29/03/16 26/03/15 -
Price 1.44 0.985 1.26 4.20 3.77 3.54 2.80 -
P/RPS 5.30 5.08 5.93 4.84 4.58 6.40 4.80 1.66%
P/EPS 134.49 449.46 373.68 67.74 70.85 89.20 63.74 13.23%
EY 0.74 0.22 0.27 1.48 1.41 1.12 1.57 -11.77%
DY 2.08 0.00 2.38 2.14 2.12 1.69 2.14 -0.47%
P/NAPS 1.80 1.28 1.59 2.15 1.97 1.90 1.51 2.96%

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