[KMLOONG] YoY Quarter Result on 31-Oct-2021 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- 13.67%
YoY- 42.49%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 448,679 402,412 492,804 278,600 175,309 227,641 289,419 7.57%
PBT 73,228 54,113 61,298 44,642 19,162 24,100 43,863 8.91%
Tax -16,156 -11,514 -11,479 -10,909 -4,821 -5,455 -10,322 7.74%
NP 57,072 42,599 49,819 33,733 14,341 18,645 33,541 9.25%
-
NP to SH 47,974 36,742 41,087 28,835 13,789 16,834 27,915 9.44%
-
Tax Rate 22.06% 21.28% 18.73% 24.44% 25.16% 22.63% 23.53% -
Total Cost 391,607 359,813 442,985 244,867 160,968 208,996 255,878 7.34%
-
Net Worth 862,914 841,249 812,464 765,557 718,877 728,213 619,291 5.68%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 29,087 48,347 38,233 28,008 - - 18,672 7.66%
Div Payout % 60.63% 131.59% 93.06% 97.13% - - 66.89% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 862,914 841,249 812,464 765,557 718,877 728,213 619,291 5.68%
NOSH 971,986 968,760 966,055 935,413 935,413 935,413 311,803 20.85%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 12.72% 10.59% 10.11% 12.11% 8.18% 8.19% 11.59% -
ROE 5.56% 4.37% 5.06% 3.77% 1.92% 2.31% 4.51% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 46.28 41.62 51.56 29.84 18.78 24.38 93.00 -10.97%
EPS 4.95 3.80 4.30 3.09 1.48 1.80 8.97 -9.42%
DPS 3.00 5.00 4.00 3.00 0.00 0.00 6.00 -10.90%
NAPS 0.89 0.87 0.85 0.82 0.77 0.78 1.99 -12.54%
Adjusted Per Share Value based on latest NOSH - 966,055
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 45.89 41.16 50.40 28.49 17.93 23.28 29.60 7.57%
EPS 4.91 3.76 4.20 2.95 1.41 1.72 2.86 9.42%
DPS 2.97 4.94 3.91 2.86 0.00 0.00 1.91 7.63%
NAPS 0.8826 0.8604 0.831 0.783 0.7352 0.7448 0.6334 5.68%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.88 1.68 1.61 1.34 1.16 1.23 4.63 -
P/RPS 4.06 4.04 3.12 4.49 6.18 5.04 4.98 -3.34%
P/EPS 38.00 44.21 37.45 43.39 78.54 68.22 51.62 -4.97%
EY 2.63 2.26 2.67 2.30 1.27 1.47 1.94 5.19%
DY 1.60 2.98 2.48 2.24 0.00 0.00 1.30 3.51%
P/NAPS 2.11 1.93 1.89 1.63 1.51 1.58 2.33 -1.63%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/12/23 28/12/22 28/12/21 29/12/20 27/12/19 27/12/18 22/12/17 -
Price 2.01 1.84 1.60 1.61 1.62 1.16 4.15 -
P/RPS 4.34 4.42 3.10 5.40 8.63 4.76 4.46 -0.45%
P/EPS 40.62 48.42 37.22 52.13 109.68 64.33 46.27 -2.14%
EY 2.46 2.07 2.69 1.92 0.91 1.55 2.16 2.19%
DY 1.49 2.72 2.50 1.86 0.00 0.00 1.45 0.45%
P/NAPS 2.26 2.11 1.88 1.96 2.10 1.49 2.09 1.31%

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