[KMLOONG] YoY TTM Result on 31-Jul-2016 [#2]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

29-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

31-Jul-2016 [#2]

Profit Trend

QoQ- -7.43%

YoY- 0.26%

Quarter Report

KMLOONG - 2Q FY2017.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
TTM Result
Revenue	749,443	1,006,035	1,020,199	769,998	736,894	775,318	604,333	3.65%
YoY %	-25.51%	-1.39%	32.49%	4.49%	-4.96%	28.29%	-	-
Horiz. %	124.01%	166.47%	168.81%	127.41%	121.94%	128.29%	100.00%	-
PBT	71,971	128,385	151,728	96,712	100,512	128,709	84,316	-2.60%
YoY %	-43.94%	-15.38%	56.89%	-3.78%	-21.91%	52.65%	-	-
Horiz. %	85.36%	152.27%	179.95%	114.70%	119.21%	152.65%	100.00%	-
Tax	-23,340	-30,045	-34,764	-19,522	-24,104	-29,828	-23,712	-0.26%
YoY %	22.32%	13.57%	-78.08%	19.01%	19.19%	-25.79%	-	-
Horiz. %	98.43%	126.71%	146.61%	82.33%	101.65%	125.79%	100.00%	-
NP	48,631	98,340	116,964	77,190	76,408	98,881	60,604	-3.60%
YoY %	-50.55%	-15.92%	51.53%	1.02%	-22.73%	63.16%	-	-
Horiz. %	80.24%	162.27%	193.00%	127.37%	126.08%	163.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,900	79,351	93,712	66,106	65,932	82,044	48,364	-1.23%
YoY %	-43.42%	-15.32%	41.76%	0.26%	-19.64%	69.64%	-	-
Horiz. %	92.84%	164.07%	193.76%	136.68%	136.32%	169.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.43%	23.40%	22.91%	20.19%	23.98%	23.17%	28.12%	-
YoY %	38.59%	2.14%	13.47%	-15.80%	3.50%	-17.60%	-	-
Horiz. %	115.33%	83.21%	81.47%	71.80%	85.28%	82.40%	100.00%	-
Total Cost	700,812	907,695	903,235	692,808	660,486	676,437	543,729	4.31%
YoY %	-22.79%	0.49%	30.37%	4.89%	-2.36%	24.41%	-	-
Horiz. %	128.89%	166.94%	166.12%	127.42%	121.47%	124.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	728,213	746,884	619,291	591,952	566,532	566,674	521,833	5.70%
YoY %	-2.50%	20.60%	4.62%	4.49%	-0.03%	8.59%	-	-
Horiz. %	139.55%	143.13%	118.68%	113.44%	108.57%	108.59%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	56,016	74,688	68,460	40,494	71,542	46,360	37,034	7.13%
YoY %	-25.00%	9.10%	69.06%	-43.40%	54.32%	25.18%	-	-
Horiz. %	151.26%	201.67%	184.86%	109.34%	193.18%	125.18%	100.00%	-
Div Payout %	124.76%	94.12%	73.05%	61.26%	108.51%	56.51%	76.57%	-
YoY %	32.55%	28.84%	19.25%	-43.54%	92.02%	-26.20%	-	-
Horiz. %	162.94%	122.92%	95.40%	80.01%	141.71%	73.80%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	728,213	746,884	619,291	591,952	566,532	566,674	521,833	5.70%
YoY %	-2.50%	20.60%	4.62%	4.49%	-0.03%	8.59%	-	-
Horiz. %	139.55%	143.13%	118.68%	113.44%	108.57%	108.59%	100.00%	-
NOSH	935,413	935,412	311,803	311,553	311,281	309,658	308,777	20.27%
YoY %	0.00%	200.00%	0.08%	0.09%	0.52%	0.29%	-	-
Horiz. %	302.94%	302.94%	100.98%	100.90%	100.81%	100.29%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	6.49%	9.78%	11.46%	10.02%	10.37%	12.75%	10.03%	-
YoY %	-33.64%	-14.66%	14.37%	-3.38%	-18.67%	27.12%	-	-
Horiz. %	64.71%	97.51%	114.26%	99.90%	103.39%	127.12%	100.00%	-
ROE	6.17%	10.62%	15.13%	11.17%	11.64%	14.48%	9.27%	-
YoY %	-41.90%	-29.81%	35.45%	-4.04%	-19.61%	56.20%	-	-
Horiz. %	66.56%	114.56%	163.21%	120.50%	125.57%	156.20%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	80.27	107.76	327.83	247.15	236.73	250.38	195.72	-13.79%
YoY %	-25.51%	-67.13%	32.64%	4.40%	-5.45%	27.93%	-	-
Horiz. %	41.01%	55.06%	167.50%	126.28%	120.95%	127.93%	100.00%	-
EPS	4.81	8.50	30.11	21.22	21.18	26.50	15.66	-17.85%
YoY %	-43.41%	-71.77%	41.89%	0.19%	-20.08%	69.22%	-	-
Horiz. %	30.72%	54.28%	192.27%	135.50%	135.25%	169.22%	100.00%	-
DPS	6.00	8.00	22.00	13.00	23.00	15.00	12.00	-10.90%
YoY %	-25.00%	-63.64%	69.23%	-43.48%	53.33%	25.00%	-	-
Horiz. %	50.00%	66.67%	183.33%	108.33%	191.67%	125.00%	100.00%	-
NAPS	0.78	0.80	1.99	1.90	1.82	1.83	1.69	-12.08%
YoY %	-2.50%	-59.80%	4.74%	4.40%	-0.55%	8.28%	-	-
Horiz. %	46.15%	47.34%	117.75%	112.43%	107.69%	108.28%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 311,553
RPS	76.66	102.91	104.36	78.77	75.38	79.31	61.82	3.64%
YoY %	-25.51%	-1.39%	32.49%	4.50%	-4.96%	28.29%	-	-
Horiz. %	124.01%	166.47%	168.81%	127.42%	121.93%	128.29%	100.00%	-
EPS	4.59	8.12	9.59	6.76	6.74	8.39	4.95	-1.25%
YoY %	-43.47%	-15.33%	41.86%	0.30%	-19.67%	69.49%	-	-
Horiz. %	92.73%	164.04%	193.74%	136.57%	136.16%	169.49%	100.00%	-
DPS	5.73	7.64	7.00	4.14	7.32	4.74	3.79	7.12%
YoY %	-25.00%	9.14%	69.08%	-43.44%	54.43%	25.07%	-	-
Horiz. %	151.19%	201.58%	184.70%	109.23%	193.14%	125.07%	100.00%	-
NAPS	0.7449	0.764	0.6335	0.6055	0.5795	0.5797	0.5338	5.70%
YoY %	-2.50%	20.60%	4.62%	4.49%	-0.03%	8.60%	-	-
Horiz. %	139.55%	143.12%	118.68%	113.43%	108.56%	108.60%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	1.17	1.39	4.00	3.30	2.95	2.98	2.42	-
P/RPS	1.46	1.29	1.22	1.34	1.25	1.19	1.24	2.75%
YoY %	13.18%	5.74%	-8.96%	7.20%	5.04%	-4.03%	-	-
Horiz. %	117.74%	104.03%	98.39%	108.06%	100.81%	95.97%	100.00%	-
P/EPS	24.33	16.35	13.28	15.55	13.93	11.25	15.45	7.85%
YoY %	48.81%	23.12%	-14.60%	11.63%	23.82%	-27.18%	-	-
Horiz. %	157.48%	105.83%	85.95%	100.65%	90.16%	72.82%	100.00%	-
EY	4.11	6.11	7.53	6.43	7.18	8.89	6.47	-7.28%
YoY %	-32.73%	-18.86%	17.11%	-10.45%	-19.24%	37.40%	-	-
Horiz. %	63.52%	94.44%	116.38%	99.38%	110.97%	137.40%	100.00%	-
DY	5.13	5.76	5.50	3.94	7.80	5.03	4.96	0.56%
YoY %	-10.94%	4.73%	39.59%	-49.49%	55.07%	1.41%	-	-
Horiz. %	103.43%	116.13%	110.89%	79.44%	157.26%	101.41%	100.00%	-
P/NAPS	1.50	1.74	2.01	1.74	1.62	1.63	1.43	0.79%
YoY %	-13.79%	-13.43%	15.52%	7.41%	-0.61%	13.99%	-	-
Horiz. %	104.90%	121.68%	140.56%	121.68%	113.29%	113.99%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/09/19	27/09/18	28/09/17	29/09/16	29/09/15	29/09/14	27/09/13	-
Price	1.14	1.31	3.96	3.28	2.62	2.78	2.35	-
P/RPS	1.42	1.22	1.21	1.33	1.11	1.11	1.20	2.84%
YoY %	16.39%	0.83%	-9.02%	19.82%	0.00%	-7.50%	-	-
Horiz. %	118.33%	101.67%	100.83%	110.83%	92.50%	92.50%	100.00%	-
P/EPS	23.70	15.41	13.15	15.46	12.37	10.49	15.00	7.91%
YoY %	53.80%	17.19%	-14.94%	24.98%	17.92%	-30.07%	-	-
Horiz. %	158.00%	102.73%	87.67%	103.07%	82.47%	69.93%	100.00%	-
EY	4.22	6.49	7.60	6.47	8.08	9.53	6.67	-7.34%
YoY %	-34.98%	-14.61%	17.47%	-19.93%	-15.22%	42.88%	-	-
Horiz. %	63.27%	97.30%	113.94%	97.00%	121.14%	142.88%	100.00%	-
DY	5.26	6.11	5.56	3.96	8.78	5.40	5.11	0.48%
YoY %	-13.91%	9.89%	40.40%	-54.90%	62.59%	5.68%	-	-
Horiz. %	102.94%	119.57%	108.81%	77.50%	171.82%	105.68%	100.00%	-
P/NAPS	1.46	1.64	1.99	1.73	1.44	1.52	1.39	0.82%
YoY %	-10.98%	-17.59%	15.03%	20.14%	-5.26%	9.35%	-	-
Horiz. %	105.04%	117.99%	143.17%	124.46%	103.60%	109.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos