[KMLOONG] YoY Quarter Result on 31-Jul-2019 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- -28.22%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 564,375 400,833 237,983 154,317 210,287 260,457 210,798 17.82%
PBT 79,111 56,968 47,274 12,174 18,574 42,973 26,231 20.18%
Tax -17,727 -13,726 -11,084 -1,952 -4,503 -9,536 -6,165 19.23%
NP 61,384 43,242 36,190 10,222 14,071 33,437 20,066 20.47%
-
NP to SH 49,670 36,146 33,161 10,412 12,012 27,538 17,042 19.50%
-
Tax Rate 22.41% 24.09% 23.45% 16.03% 24.24% 22.19% 23.50% -
Total Cost 502,991 357,591 201,793 144,095 196,216 227,020 190,732 17.53%
-
Net Worth 860,110 794,126 774,893 728,213 746,884 619,291 591,952 6.42%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 48,320 46,713 37,344 28,008 28,008 28,008 21,808 14.17%
Div Payout % 97.28% 129.24% 112.62% 269.00% 233.17% 101.71% 127.97% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 860,110 794,126 774,893 728,213 746,884 619,291 591,952 6.42%
NOSH 968,423 935,668 935,413 935,413 935,412 311,803 311,553 20.79%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 10.88% 10.79% 15.21% 6.62% 6.69% 12.84% 9.52% -
ROE 5.77% 4.55% 4.28% 1.43% 1.61% 4.45% 2.88% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 58.40 42.90 25.49 16.53 22.52 83.69 67.66 -2.42%
EPS 5.14 3.87 3.55 1.12 1.29 8.85 5.47 -1.03%
DPS 5.00 5.00 4.00 3.00 3.00 9.00 7.00 -5.45%
NAPS 0.89 0.85 0.83 0.78 0.80 1.99 1.90 -11.86%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 57.72 41.00 24.34 15.78 21.51 26.64 21.56 17.82%
EPS 5.08 3.70 3.39 1.06 1.23 2.82 1.74 19.54%
DPS 4.94 4.78 3.82 2.86 2.86 2.86 2.23 14.16%
NAPS 0.8797 0.8122 0.7925 0.7448 0.7639 0.6334 0.6054 6.42%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.67 1.47 1.39 1.17 1.39 4.00 3.30 -
P/RPS 2.86 3.43 5.45 7.08 6.17 4.78 4.88 -8.51%
P/EPS 32.49 38.00 39.13 104.91 108.03 45.20 60.33 -9.79%
EY 3.08 2.63 2.56 0.95 0.93 2.21 1.66 10.84%
DY 2.99 3.40 2.88 2.56 2.16 2.25 2.12 5.89%
P/NAPS 1.88 1.73 1.67 1.50 1.74 2.01 1.74 1.29%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 29/09/16 -
Price 1.66 1.52 1.39 1.14 1.31 3.96 3.28 -
P/RPS 2.84 3.54 5.45 6.90 5.82 4.73 4.85 -8.52%
P/EPS 32.30 39.29 39.13 102.22 101.82 44.75 59.96 -9.79%
EY 3.10 2.55 2.56 0.98 0.98 2.23 1.67 10.85%
DY 3.01 3.29 2.88 2.63 2.29 2.27 2.13 5.93%
P/NAPS 1.87 1.79 1.67 1.46 1.64 1.99 1.73 1.30%

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