[KMLOONG] YoY TTM Result on 31-Jul-2020 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 46.29%
YoY- 60.12%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 1,546,521 2,062,493 1,245,623 795,680 749,443 1,006,035 1,020,199 7.17%
PBT 225,264 254,756 162,302 107,772 71,971 128,385 151,728 6.80%
Tax -48,243 -51,247 -37,736 -28,109 -23,340 -30,045 -34,764 5.61%
NP 177,021 203,509 124,566 79,663 48,631 98,340 116,964 7.14%
-
NP to SH 148,529 161,537 103,360 71,895 44,900 79,351 93,712 7.97%
-
Tax Rate 21.42% 20.12% 23.25% 26.08% 32.43% 23.40% 22.91% -
Total Cost 1,369,500 1,858,984 1,121,057 716,017 700,812 907,695 903,235 7.17%
-
Net Worth 861,487 860,110 794,126 774,893 728,213 746,884 619,291 5.65%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 145,094 134,791 102,729 37,344 56,016 74,688 68,460 13.32%
Div Payout % 97.69% 83.44% 99.39% 51.94% 124.76% 94.12% 73.05% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 861,487 860,110 794,126 774,893 728,213 746,884 619,291 5.65%
NOSH 971,085 968,423 935,668 935,413 935,413 935,412 311,803 20.83%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 11.45% 9.87% 10.00% 10.01% 6.49% 9.78% 11.46% -
ROE 17.24% 18.78% 13.02% 9.28% 6.17% 10.62% 15.13% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 159.77 213.42 133.33 85.23 80.27 107.76 327.83 -11.28%
EPS 15.34 16.72 11.06 7.70 4.81 8.50 30.11 -10.62%
DPS 15.00 14.00 11.00 4.00 6.00 8.00 22.00 -6.18%
NAPS 0.89 0.89 0.85 0.83 0.78 0.80 1.99 -12.54%
Adjusted Per Share Value based on latest NOSH - 935,413
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 158.40 211.25 127.58 81.50 76.76 103.04 104.49 7.17%
EPS 15.21 16.55 10.59 7.36 4.60 8.13 9.60 7.96%
DPS 14.86 13.81 10.52 3.82 5.74 7.65 7.01 13.33%
NAPS 0.8824 0.881 0.8134 0.7937 0.7459 0.765 0.6343 5.65%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.85 1.67 1.47 1.39 1.17 1.39 4.00 -
P/RPS 1.16 0.78 1.10 1.63 1.46 1.29 1.22 -0.83%
P/EPS 12.06 9.99 13.29 18.05 24.33 16.35 13.28 -1.59%
EY 8.29 10.01 7.53 5.54 4.11 6.11 7.53 1.61%
DY 8.11 8.38 7.48 2.88 5.13 5.76 5.50 6.68%
P/NAPS 2.08 1.88 1.73 1.67 1.50 1.74 2.01 0.57%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 27/09/23 28/09/22 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 -
Price 1.84 1.66 1.52 1.39 1.14 1.31 3.96 -
P/RPS 1.15 0.78 1.14 1.63 1.42 1.22 1.21 -0.84%
P/EPS 11.99 9.93 13.74 18.05 23.70 15.41 13.15 -1.52%
EY 8.34 10.07 7.28 5.54 4.22 6.49 7.60 1.55%
DY 8.15 8.43 7.24 2.88 5.26 6.11 5.56 6.57%
P/NAPS 2.07 1.87 1.79 1.67 1.46 1.64 1.99 0.65%

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