[KMLOONG] YoY Quarter Result on 31-Jul-2021 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 27.35%
YoY- 9.0%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 385,607 564,375 400,833 237,983 154,317 210,287 260,457 6.75%
PBT 66,562 79,111 56,968 47,274 12,174 18,574 42,973 7.56%
Tax -15,594 -17,727 -13,726 -11,084 -1,952 -4,503 -9,536 8.53%
NP 50,968 61,384 43,242 36,190 10,222 14,071 33,437 7.27%
-
NP to SH 43,354 49,670 36,146 33,161 10,412 12,012 27,538 7.85%
-
Tax Rate 23.43% 22.41% 24.09% 23.45% 16.03% 24.24% 22.19% -
Total Cost 334,639 502,991 357,591 201,793 144,095 196,216 227,020 6.67%
-
Net Worth 861,487 860,110 794,126 774,893 728,213 746,884 619,291 5.65%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 48,398 48,320 46,713 37,344 28,008 28,008 28,008 9.54%
Div Payout % 111.63% 97.28% 129.24% 112.62% 269.00% 233.17% 101.71% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 861,487 860,110 794,126 774,893 728,213 746,884 619,291 5.65%
NOSH 971,085 968,423 935,668 935,413 935,413 935,412 311,803 20.83%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 13.22% 10.88% 10.79% 15.21% 6.62% 6.69% 12.84% -
ROE 5.03% 5.77% 4.55% 4.28% 1.43% 1.61% 4.45% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 39.84 58.40 42.90 25.49 16.53 22.52 83.69 -11.63%
EPS 4.48 5.14 3.87 3.55 1.12 1.29 8.85 -10.72%
DPS 5.00 5.00 5.00 4.00 3.00 3.00 9.00 -9.32%
NAPS 0.89 0.89 0.85 0.83 0.78 0.80 1.99 -12.54%
Adjusted Per Share Value based on latest NOSH - 935,668
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 39.50 57.81 41.06 24.38 15.81 21.54 26.68 6.75%
EPS 4.44 5.09 3.70 3.40 1.07 1.23 2.82 7.85%
DPS 4.96 4.95 4.78 3.82 2.87 2.87 2.87 9.54%
NAPS 0.8824 0.881 0.8134 0.7937 0.7459 0.765 0.6343 5.65%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.85 1.67 1.47 1.39 1.17 1.39 4.00 -
P/RPS 4.64 2.86 3.43 5.45 7.08 6.17 4.78 -0.49%
P/EPS 41.30 32.49 38.00 39.13 104.91 108.03 45.20 -1.49%
EY 2.42 3.08 2.63 2.56 0.95 0.93 2.21 1.52%
DY 2.70 2.99 3.40 2.88 2.56 2.16 2.25 3.08%
P/NAPS 2.08 1.88 1.73 1.67 1.50 1.74 2.01 0.57%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 27/09/23 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 -
Price 1.84 1.66 1.52 1.39 1.14 1.31 3.96 -
P/RPS 4.62 2.84 3.54 5.45 6.90 5.82 4.73 -0.39%
P/EPS 41.08 32.30 39.29 39.13 102.22 101.82 44.75 -1.41%
EY 2.43 3.10 2.55 2.56 0.98 0.98 2.23 1.44%
DY 2.72 3.01 3.29 2.88 2.63 2.29 2.27 3.05%
P/NAPS 2.07 1.87 1.79 1.67 1.46 1.64 1.99 0.65%

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