[KMLOONG] YoY TTM Result on 31-Oct-2017 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 3.0%
YoY- 44.23%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 898,971 697,111 944,257 1,061,518 808,977 766,607 791,002 2.15%
PBT 133,252 67,033 108,622 158,259 96,433 114,869 128,385 0.62%
Tax -34,197 -22,706 -25,178 -36,799 -18,646 -26,564 -31,315 1.47%
NP 99,055 44,327 83,444 121,460 77,787 88,305 97,070 0.33%
-
NP to SH 86,941 41,855 68,270 96,520 66,919 75,070 81,468 1.08%
-
Tax Rate 25.66% 33.87% 23.18% 23.25% 19.34% 23.13% 24.39% -
Total Cost 799,916 652,784 860,813 940,058 731,190 678,302 693,932 2.39%
-
Net Worth 765,557 718,877 728,213 619,291 591,118 566,134 562,138 5.27%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 65,352 56,016 56,016 71,576 56,050 71,542 46,360 5.88%
Div Payout % 75.17% 133.83% 82.05% 74.16% 83.76% 95.30% 56.91% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 765,557 718,877 728,213 619,291 591,118 566,134 562,138 5.27%
NOSH 935,413 935,413 935,413 311,803 311,115 311,062 310,573 20.15%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.02% 6.36% 8.84% 11.44% 9.62% 11.52% 12.27% -
ROE 11.36% 5.82% 9.37% 15.59% 11.32% 13.26% 14.49% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 96.29 74.67 101.14 341.10 260.02 246.45 254.69 -14.95%
EPS 9.31 4.48 7.31 31.02 21.51 24.13 26.23 -15.84%
DPS 7.00 6.00 6.00 23.00 18.00 23.00 15.00 -11.91%
NAPS 0.82 0.77 0.78 1.99 1.90 1.82 1.81 -12.35%
Adjusted Per Share Value based on latest NOSH - 311,803
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 91.99 71.33 96.62 108.62 82.78 78.44 80.94 2.15%
EPS 8.90 4.28 6.99 9.88 6.85 7.68 8.34 1.08%
DPS 6.69 5.73 5.73 7.32 5.74 7.32 4.74 5.90%
NAPS 0.7834 0.7356 0.7451 0.6337 0.6049 0.5793 0.5752 5.27%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.34 1.16 1.23 4.63 3.30 2.80 2.82 -
P/RPS 1.39 1.55 1.22 1.36 1.27 1.14 1.11 3.81%
P/EPS 14.39 25.87 16.82 14.93 15.34 11.60 10.75 4.97%
EY 6.95 3.86 5.95 6.70 6.52 8.62 9.30 -4.73%
DY 5.22 5.17 4.88 4.97 5.45 8.21 5.32 -0.31%
P/NAPS 1.63 1.51 1.58 2.33 1.74 1.54 1.56 0.73%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/12/20 27/12/19 27/12/18 22/12/17 29/12/16 30/12/15 31/12/14 -
Price 1.61 1.62 1.16 4.15 3.35 2.90 2.68 -
P/RPS 1.67 2.17 1.15 1.22 1.29 1.18 1.05 8.03%
P/EPS 17.29 36.14 15.86 13.38 15.57 12.02 10.22 9.14%
EY 5.78 2.77 6.30 7.47 6.42 8.32 9.79 -8.40%
DY 4.35 3.70 5.17 5.54 5.37 7.93 5.60 -4.11%
P/NAPS 1.96 2.10 1.49 2.09 1.76 1.59 1.48 4.78%

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