[KMLOONG] YoY TTM Result on 30-Apr-2017 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 17.01%
YoY- 16.53%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 712,014 805,413 1,056,205 970,540 772,559 720,814 720,070 -0.18%
PBT 72,672 78,371 152,784 134,986 102,763 96,634 116,820 -7.59%
Tax -18,977 -25,891 -35,078 -31,393 -20,756 -23,628 -26,986 -5.69%
NP 53,695 52,480 117,706 103,593 82,007 73,006 89,834 -8.21%
-
NP to SH 49,146 46,500 94,877 83,216 71,414 61,697 75,292 -6.85%
-
Tax Rate 26.11% 33.04% 22.96% 23.26% 20.20% 24.45% 23.10% -
Total Cost 658,319 752,933 938,499 866,947 690,552 647,808 630,236 0.72%
-
Net Worth 746,885 746,885 774,892 619,291 590,952 591,159 571,545 4.55%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 28,008 56,016 74,688 62,260 40,475 71,429 40,123 -5.80%
Div Payout % 56.99% 120.47% 78.72% 74.82% 56.68% 115.77% 53.29% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 746,885 746,885 774,892 619,291 590,952 591,159 571,545 4.55%
NOSH 935,413 935,413 935,410 311,803 311,027 311,136 308,943 20.25%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 7.54% 6.52% 11.14% 10.67% 10.61% 10.13% 12.48% -
ROE 6.58% 6.23% 12.24% 13.44% 12.08% 10.44% 13.17% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 76.26 86.27 113.13 311.87 248.39 231.67 233.08 -16.97%
EPS 5.26 4.98 10.16 26.74 22.96 19.83 24.37 -22.53%
DPS 3.00 6.00 8.00 20.00 13.00 23.00 13.00 -21.66%
NAPS 0.80 0.80 0.83 1.99 1.90 1.90 1.85 -13.02%
Adjusted Per Share Value based on latest NOSH - 311,803
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 72.93 82.49 108.18 99.41 79.13 73.83 73.75 -0.18%
EPS 5.03 4.76 9.72 8.52 7.31 6.32 7.71 -6.86%
DPS 2.87 5.74 7.65 6.38 4.15 7.32 4.11 -5.80%
NAPS 0.765 0.765 0.7937 0.6343 0.6053 0.6055 0.5854 4.55%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.08 1.21 1.30 3.70 3.39 2.80 2.82 -
P/RPS 1.42 1.40 1.15 1.19 1.36 1.21 1.21 2.70%
P/EPS 20.52 24.29 12.79 13.84 14.76 14.12 11.57 10.01%
EY 4.87 4.12 7.82 7.23 6.77 7.08 8.64 -9.10%
DY 2.78 4.96 6.15 5.41 3.83 8.21 4.61 -8.07%
P/NAPS 1.35 1.51 1.57 1.86 1.78 1.47 1.52 -1.95%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 26/06/14 -
Price 1.12 1.15 1.32 3.82 3.35 2.77 2.90 -
P/RPS 1.47 1.33 1.17 1.22 1.35 1.20 1.24 2.87%
P/EPS 21.28 23.09 12.99 14.29 14.59 13.97 11.90 10.16%
EY 4.70 4.33 7.70 7.00 6.85 7.16 8.40 -9.21%
DY 2.68 5.22 6.06 5.24 3.88 8.30 4.48 -8.19%
P/NAPS 1.40 1.44 1.59 1.92 1.76 1.46 1.57 -1.89%

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