[KMLOONG] YoY TTM Result on 30-Apr-2018 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -4.22%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,082,773 712,014 805,413 1,056,205 970,540 772,559 720,814 7.01%
PBT 152,608 72,672 78,371 152,784 134,986 102,763 96,634 7.90%
Tax -35,094 -18,977 -25,891 -35,078 -31,393 -20,756 -23,628 6.80%
NP 117,514 53,695 52,480 117,706 103,593 82,007 73,006 8.24%
-
NP to SH 100,375 49,146 46,500 94,877 83,216 71,414 61,697 8.44%
-
Tax Rate 23.00% 26.11% 33.04% 22.96% 23.26% 20.20% 24.45% -
Total Cost 965,259 658,319 752,933 938,499 866,947 690,552 647,808 6.86%
-
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.60%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 93,360 28,008 56,016 74,688 62,260 40,475 71,429 4.55%
Div Payout % 93.01% 56.99% 120.47% 78.72% 74.82% 56.68% 115.77% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 774,896 746,885 746,885 774,892 619,291 590,952 591,159 4.60%
NOSH 935,415 935,413 935,413 935,410 311,803 311,027 311,136 20.11%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.85% 7.54% 6.52% 11.14% 10.67% 10.61% 10.13% -
ROE 12.95% 6.58% 6.23% 12.24% 13.44% 12.08% 10.44% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 115.98 76.26 86.27 113.13 311.87 248.39 231.67 -10.88%
EPS 10.75 5.26 4.98 10.16 26.74 22.96 19.83 -9.69%
DPS 10.00 3.00 6.00 8.00 20.00 13.00 23.00 -12.95%
NAPS 0.83 0.80 0.80 0.83 1.99 1.90 1.90 -12.88%
Adjusted Per Share Value based on latest NOSH - 935,410
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 110.79 72.86 82.41 108.08 99.31 79.05 73.76 7.00%
EPS 10.27 5.03 4.76 9.71 8.52 7.31 6.31 8.44%
DPS 9.55 2.87 5.73 7.64 6.37 4.14 7.31 4.55%
NAPS 0.7929 0.7643 0.7643 0.7929 0.6337 0.6047 0.6049 4.60%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.45 1.08 1.21 1.30 3.70 3.39 2.80 -
P/RPS 1.25 1.42 1.40 1.15 1.19 1.36 1.21 0.54%
P/EPS 13.49 20.52 24.29 12.79 13.84 14.76 14.12 -0.75%
EY 7.41 4.87 4.12 7.82 7.23 6.77 7.08 0.76%
DY 6.90 2.78 4.96 6.15 5.41 3.83 8.21 -2.85%
P/NAPS 1.75 1.35 1.51 1.57 1.86 1.78 1.47 2.94%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 16/07/21 29/06/20 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 -
Price 1.44 1.12 1.15 1.32 3.82 3.35 2.77 -
P/RPS 1.24 1.47 1.33 1.17 1.22 1.35 1.20 0.54%
P/EPS 13.39 21.28 23.09 12.99 14.29 14.59 13.97 -0.70%
EY 7.47 4.70 4.33 7.70 7.00 6.85 7.16 0.70%
DY 6.94 2.68 5.22 6.06 5.24 3.88 8.30 -2.93%
P/NAPS 1.73 1.40 1.44 1.59 1.92 1.76 1.46 2.86%

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