[KMLOONG] YoY TTM Result on 31-Jul-2018 [#2]

Stock

[KMLOONG] KIM LOONG RESOURCES BHD

Announcement Date

27-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Jul-2018 [#2]

Profit Trend

QoQ- -16.36%

YoY- -15.32%

Quarter Report

KMLOONG - 2Q FY2019.pdf

Latest QR

Upcoming QR

KMLOONG's Result

KMLOONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
TTM Result
Revenue	1,245,623	795,680	749,443	1,006,035	1,020,199	769,998	736,894	9.13%
YoY %	56.55%	6.17%	-25.51%	-1.39%	32.49%	4.49%	-	-
Horiz. %	169.04%	107.98%	101.70%	136.52%	138.45%	104.49%	100.00%	-
PBT	162,302	107,772	71,971	128,385	151,728	96,712	100,512	8.30%
YoY %	50.60%	49.74%	-43.94%	-15.38%	56.89%	-3.78%	-	-
Horiz. %	161.48%	107.22%	71.60%	127.73%	150.96%	96.22%	100.00%	-
Tax	-37,736	-28,109	-23,340	-30,045	-34,764	-19,522	-24,104	7.74%
YoY %	-34.25%	-20.43%	22.32%	13.57%	-78.08%	19.01%	-	-
Horiz. %	156.55%	116.62%	96.83%	124.65%	144.23%	80.99%	100.00%	-
NP	124,566	79,663	48,631	98,340	116,964	77,190	76,408	8.47%
YoY %	56.37%	63.81%	-50.55%	-15.92%	51.53%	1.02%	-	-
Horiz. %	163.03%	104.26%	63.65%	128.70%	153.08%	101.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,360	71,895	44,900	79,351	93,712	66,106	65,932	7.77%
YoY %	43.77%	60.12%	-43.42%	-15.32%	41.76%	0.26%	-	-
Horiz. %	156.77%	109.04%	68.10%	120.35%	142.13%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.25%	26.08%	32.43%	23.40%	22.91%	20.19%	23.98%	-
YoY %	-10.85%	-19.58%	38.59%	2.14%	13.47%	-15.80%	-	-
Horiz. %	96.96%	108.76%	135.24%	97.58%	95.54%	84.20%	100.00%	-
Total Cost	1,121,057	716,017	700,812	907,695	903,235	692,808	660,486	9.20%
YoY %	56.57%	2.17%	-22.79%	0.49%	30.37%	4.89%	-	-
Horiz. %	169.73%	108.41%	106.11%	137.43%	136.75%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	794,126	774,893	728,213	746,884	619,291	591,952	566,532	5.78%
YoY %	2.48%	6.41%	-2.50%	20.60%	4.62%	4.49%	-	-
Horiz. %	140.17%	136.78%	128.54%	131.83%	109.31%	104.49%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	102,729	37,344	56,016	74,688	68,460	40,494	71,542	6.20%
YoY %	175.09%	-33.33%	-25.00%	9.10%	69.06%	-43.40%	-	-
Horiz. %	143.59%	52.20%	78.30%	104.40%	95.69%	56.60%	100.00%	-
Div Payout %	99.39%	51.94%	124.76%	94.12%	73.05%	61.26%	108.51%	-
YoY %	91.36%	-58.37%	32.55%	28.84%	19.25%	-43.54%	-	-
Horiz. %	91.60%	47.87%	114.98%	86.74%	67.32%	56.46%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	794,126	774,893	728,213	746,884	619,291	591,952	566,532	5.78%
YoY %	2.48%	6.41%	-2.50%	20.60%	4.62%	4.49%	-	-
Horiz. %	140.17%	136.78%	128.54%	131.83%	109.31%	104.49%	100.00%	-
NOSH	935,668	935,413	935,413	935,412	311,803	311,553	311,281	20.11%
YoY %	0.03%	0.00%	0.00%	200.00%	0.08%	0.09%	-	-
Horiz. %	300.59%	300.50%	300.50%	300.50%	100.17%	100.09%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	10.00%	10.01%	6.49%	9.78%	11.46%	10.02%	10.37%	-
YoY %	-0.10%	54.24%	-33.64%	-14.66%	14.37%	-3.38%	-	-
Horiz. %	96.43%	96.53%	62.58%	94.31%	110.51%	96.62%	100.00%	-
ROE	13.02%	9.28%	6.17%	10.62%	15.13%	11.17%	11.64%	-
YoY %	40.30%	50.41%	-41.90%	-29.81%	35.45%	-4.04%	-	-
Horiz. %	111.86%	79.73%	53.01%	91.24%	129.98%	95.96%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	133.33	85.23	80.27	107.76	327.83	247.15	236.73	-9.11%
YoY %	56.44%	6.18%	-25.51%	-67.13%	32.64%	4.40%	-	-
Horiz. %	56.32%	36.00%	33.91%	45.52%	138.48%	104.40%	100.00%	-
EPS	11.06	7.70	4.81	8.50	30.11	21.22	21.18	-10.25%
YoY %	43.64%	60.08%	-43.41%	-71.77%	41.89%	0.19%	-	-
Horiz. %	52.22%	36.36%	22.71%	40.13%	142.16%	100.19%	100.00%	-
DPS	11.00	4.00	6.00	8.00	22.00	13.00	23.00	-11.55%
YoY %	175.00%	-33.33%	-25.00%	-63.64%	69.23%	-43.48%	-	-
Horiz. %	47.83%	17.39%	26.09%	34.78%	95.65%	56.52%	100.00%	-
NAPS	0.85	0.83	0.78	0.80	1.99	1.90	1.82	-11.90%
YoY %	2.41%	6.41%	-2.50%	-59.80%	4.74%	4.40%	-	-
Horiz. %	46.70%	45.60%	42.86%	43.96%	109.34%	104.40%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 935,412
RPS	127.58	81.50	76.76	103.04	104.49	78.87	75.48	9.13%
YoY %	56.54%	6.18%	-25.50%	-1.39%	32.48%	4.49%	-	-
Horiz. %	169.02%	107.98%	101.70%	136.51%	138.43%	104.49%	100.00%	-
EPS	10.59	7.36	4.60	8.13	9.60	6.77	6.75	7.78%
YoY %	43.89%	60.00%	-43.42%	-15.31%	41.80%	0.30%	-	-
Horiz. %	156.89%	109.04%	68.15%	120.44%	142.22%	100.30%	100.00%	-
DPS	10.52	3.82	5.74	7.65	7.01	4.15	7.33	6.20%
YoY %	175.39%	-33.45%	-24.97%	9.13%	68.92%	-43.38%	-	-
Horiz. %	143.52%	52.11%	78.31%	104.37%	95.63%	56.62%	100.00%	-
NAPS	0.8134	0.7937	0.7459	0.765	0.6343	0.6063	0.5803	5.78%
YoY %	2.48%	6.41%	-2.50%	20.61%	4.62%	4.48%	-	-
Horiz. %	140.17%	136.77%	128.54%	131.83%	109.31%	104.48%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.47	1.39	1.17	1.39	4.00	3.30	2.95	-
P/RPS	1.10	1.63	1.46	1.29	1.22	1.34	1.25	-2.10%
YoY %	-32.52%	11.64%	13.18%	5.74%	-8.96%	7.20%	-	-
Horiz. %	88.00%	130.40%	116.80%	103.20%	97.60%	107.20%	100.00%	-
P/EPS	13.29	18.05	24.33	16.35	13.28	15.55	13.93	-0.78%
YoY %	-26.37%	-25.81%	48.81%	23.12%	-14.60%	11.63%	-	-
Horiz. %	95.41%	129.58%	174.66%	117.37%	95.33%	111.63%	100.00%	-
EY	7.53	5.54	4.11	6.11	7.53	6.43	7.18	0.79%
YoY %	35.92%	34.79%	-32.73%	-18.86%	17.11%	-10.45%	-	-
Horiz. %	104.87%	77.16%	57.24%	85.10%	104.87%	89.55%	100.00%	-
DY	7.48	2.88	5.13	5.76	5.50	3.94	7.80	-0.69%
YoY %	159.72%	-43.86%	-10.94%	4.73%	39.59%	-49.49%	-	-
Horiz. %	95.90%	36.92%	65.77%	73.85%	70.51%	50.51%	100.00%	-
P/NAPS	1.73	1.67	1.50	1.74	2.01	1.74	1.62	1.09%
YoY %	3.59%	11.33%	-13.79%	-13.43%	15.52%	7.41%	-	-
Horiz. %	106.79%	103.09%	92.59%	107.41%	124.07%	107.41%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	28/09/20	27/09/19	27/09/18	28/09/17	29/09/16	29/09/15	-
Price	1.52	1.39	1.14	1.31	3.96	3.28	2.62	-
P/RPS	1.14	1.63	1.42	1.22	1.21	1.33	1.11	0.44%
YoY %	-30.06%	14.79%	16.39%	0.83%	-9.02%	19.82%	-	-
Horiz. %	102.70%	146.85%	127.93%	109.91%	109.01%	119.82%	100.00%	-
P/EPS	13.74	18.05	23.70	15.41	13.15	15.46	12.37	1.76%
YoY %	-23.88%	-23.84%	53.80%	17.19%	-14.94%	24.98%	-	-
Horiz. %	111.08%	145.92%	191.59%	124.58%	106.31%	124.98%	100.00%	-
EY	7.28	5.54	4.22	6.49	7.60	6.47	8.08	-1.72%
YoY %	31.41%	31.28%	-34.98%	-14.61%	17.47%	-19.93%	-	-
Horiz. %	90.10%	68.56%	52.23%	80.32%	94.06%	80.07%	100.00%	-
DY	7.24	2.88	5.26	6.11	5.56	3.96	8.78	-3.16%
YoY %	151.39%	-45.25%	-13.91%	9.89%	40.40%	-54.90%	-	-
Horiz. %	82.46%	32.80%	59.91%	69.59%	63.33%	45.10%	100.00%	-
P/NAPS	1.79	1.67	1.46	1.64	1.99	1.73	1.44	3.68%
YoY %	7.19%	14.38%	-10.98%	-17.59%	15.03%	20.14%	-	-
Horiz. %	124.31%	115.97%	101.39%	113.89%	138.19%	120.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:20:00

EMA 5

5 Mins

SELL

2024-06-26 12:05:00

ADX

5 Mins

SELL

2024-06-26 12:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 12:00:00

TURTLE SYSTEM 20

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.18

-0.015

252,645,200

INGENIEU

0.065

0.00

223,232,800

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXV

0.15

+0.005

190,387,200

HSI-CXF

0.125

+0.005

147,222,700

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

76,496,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.74

+0.045

62,558,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

72,300

PANAMY

20.26

+0.26

4,300

PETGAS

18.28

+0.24

123,000

VSTECS

4.22

+0.22

1,500,600

NOTION-WD

1.94

+0.16

2,287,000

HLFG

17.36

+0.16

92,400

YTLPOWR

4.82

+0.15

13,607,900

MBMR

5.35

+0.15

221,500

ECOWLD-C26

0.16

+0.15

21,100

More gainer Stocks

NESTLE

121.40

-1.10

25,000

KESM

6.89

-0.29

84,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KLK

20.84

-0.14

364,000

CARLSBG

18.62

-0.14

70,200

PETDAG

17.08

-0.12

303,200

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More