KMLOONG | KIM LOONG RESOURCES BHD
1.83 (-0.54%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Mar 23 | Q4 Jan 23 | 4 | 31 Jan 23 | 431.82 | 53.95 | 36.92 | 8.6% | 5.00 | 3.82 | 7.3% | 12.9% | 0.5% | 17.0% | ||||||||
| 28 Dec 22 | Q3 Oct 22 | 3 | 31 Jan 23 | 402.41 | 54.11 | 36.74 | 9.1% | 5.00 | 3.80 | 28.7% | 18.3% | 26.0% | 10.6% | ||||||||
| 28 Sep 22 | Q2 Jul 22 | 2 | 31 Jan 23 | 564.38 | 79.11 | 49.67 | 8.8% | 5.00 | 5.14 | 10.7% | 40.8% | 26.6% | 37.4% | ||||||||
| 28 Jun 22 | Q1 Apr 22 | 1 | 31 Jan 23 | 509.74 | 65.67 | 39.23 | 7.7% | 0.00 | 4.06 | 2.9% | 63.1% | 24.3% | 38.2% | ||||||||
| 29 Mar 22 | Q4 Jan 22 | 4 | 31 Jan 22 | 495.57 | 48.68 | 31.55 | 6.4% | 5.00 | 3.27 | 0.6% | 95.3% | 23.2% | 215.7% | ||||||||
| 28 Dec 21 | Q3 Oct 21 | 3 | 31 Jan 22 | 492.80 | 61.30 | 41.09 | 8.3% | 4.00 | 4.30 | 22.9% | 76.9% | 13.7% | 42.5% | ||||||||
| 28 Sep 21 | Q2 Jul 21 | 2 | 31 Jan 22 | 400.83 | 56.97 | 36.15 | 9.0% | 5.00 | 3.87 | 28.3% | 68.4% | 27.4% | 9.0% | ||||||||
| 16 Jul 21 | Q1 Apr 21 | 1 | 31 Jan 22 | 312.45 | 43.72 | 28.38 | 9.1% | 0.00 | 3.04 | 23.1% | 55.2% | 183.9% | 23.9% | ||||||||
| 16 Apr 21 | Q4 Jan 21 | 4 | 31 Jan 21 | 253.74 | 16.97 | 10.00 | 3.9% | 3.00 | 1.07 | 8.9% | 40.2% | 65.3% | 388.6% | ||||||||
| 29 Dec 20 | Q3 Oct 20 | 3 | 31 Jan 21 | 278.60 | 44.64 | 28.84 | 10.3% | 3.00 | 3.09 | 17.1% | 58.9% | 13.1% | 109.1% | ||||||||
| 28 Sep 20 | Q2 Jul 20 | 2 | 31 Jan 21 | 237.98 | 47.27 | 33.16 | 13.9% | 4.00 | 3.55 | 18.2% | 54.2% | 44.8% | 218.5% | ||||||||
| 29 Jun 20 | Q1 Apr 20 | 1 | 31 Jan 21 | 201.35 | 35.66 | 22.90 | 11.4% | 0.00 | 2.45 | 11.2% | 19.2% | 1019.2% | 57.9% | ||||||||
| 27 Mar 20 | Q4 Jan 20 | 4 | 31 Jan 20 | 181.03 | 5.67 | 2.05 | 1.1% | 0.00 | 0.22 | 3.3% | 8.8% | 85.2% | 35.0% | ||||||||
| 27 Dec 19 | Q3 Oct 19 | 3 | 31 Jan 20 | 175.31 | 19.16 | 13.79 | 7.9% | 0.00 | 1.48 | 13.6% | 23.0% | 32.4% | 18.1% | ||||||||
| 27 Sep 19 | Q2 Jul 19 | 2 | 31 Jan 20 | 154.32 | 12.17 | 10.41 | 6.8% | 3.00 | 1.12 | 8.7% | 26.6% | 28.2% | 13.3% | ||||||||
| 27 Jun 19 | Q1 Apr 19 | 1 | 31 Jan 20 | 168.97 | 22.89 | 14.51 | 8.6% | 0.00 | 1.55 | 14.9% | 28.6% | 360.8% | 27.9% | ||||||||
| 26 Mar 19 | Q4 Jan 19 | 4 | 31 Jan 19 | 198.52 | 12.80 | 3.15 | 1.6% | 3.00 | 0.34 | 12.8% | 26.4% | 81.3% | 83.7% | ||||||||
| 27 Dec 18 | Q3 Oct 18 | 3 | 31 Jan 19 | 227.64 | 24.10 | 16.83 | 7.4% | 0.00 | 1.80 | 8.2% | 21.4% | 40.1% | 39.7% | ||||||||
| 27 Sep 18 | Q2 Jul 18 | 2 | 31 Jan 19 | 210.29 | 18.57 | 12.01 | 5.7% | 3.00 | 1.29 | 11.1% | 19.3% | 40.3% | 56.4% | ||||||||
| 28 Jun 18 | Q1 Apr 18 | 1 | 31 Jan 19 | 236.49 | 32.76 | 20.13 | 8.5% | 0.00 | 2.16 | 12.4% | 7.5% | 4.3% | 17.2% | ||||||||
| 28 Mar 18 | Q4 Jan 18 | 4 | 31 Jan 18 | 269.84 | 33.19 | 19.30 | 7.2% | 9.00 | 6.20 | 6.8% | 5.4% | 30.9% | 15.2% | ||||||||
| 22 Dec 17 | Q3 Oct 17 | 3 | 31 Jan 18 | 289.42 | 43.86 | 27.91 | 9.7% | 6.00 | 8.97 | 11.1% | 16.6% | 1.4% | 11.2% | ||||||||
| 28 Sep 17 | Q2 Jul 17 | 2 | 31 Jan 18 | 260.46 | 42.97 | 27.54 | 10.6% | 9.00 | 8.85 | 1.9% | 23.6% | 13.3% | 61.6% | ||||||||
| 29 Jun 17 | Q1 Apr 17 | 1 | 31 Jan 18 | 255.65 | 41.97 | 24.31 | 9.5% | 0.00 | 7.81 | 0.1% | 43.9% | 45.1% | 95.9% | ||||||||
| 29 Mar 17 | Q4 Jan 17 | 4 | 31 Jan 17 | 255.99 | 29.45 | 16.76 | 6.5% | 8.00 | 5.38 | 3.2% | 48.5% | 33.3% | 35.5% | ||||||||
| 29 Dec 16 | Q3 Oct 16 | 3 | 31 Jan 17 | 248.10 | 37.33 | 25.11 | 10.1% | 5.00 | 8.07 | 17.7% | 18.6% | 47.3% | 3.4% | ||||||||
| 29 Sep 16 | Q2 Jul 16 | 2 | 31 Jan 17 | 210.80 | 26.23 | 17.04 | 8.1% | 7.00 | 5.47 | 18.6% | 1.2% | 37.3% | 23.8% | ||||||||
| 29 Jun 16 | Q1 Apr 16 | 1 | 31 Jan 17 | 177.70 | 18.41 | 12.41 | 7.0% | 0.00 | 3.99 | 3.1% | 9.1% | 0.4% | 16.0% | ||||||||
| 29 Mar 16 | Q4 Jan 16 | 4 | 31 Jan 16 | 172.38 | 14.46 | 12.36 | 7.2% | 6.00 | 3.97 | 17.6% | 4.9% | 49.1% | 10.0% | ||||||||
| 30 Dec 15 | Q3 Oct 15 | 3 | 31 Jan 16 | 209.12 | 37.61 | 24.29 | 11.6% | 0.00 | 7.81 | 2.0% | 16.6% | 8.7% | 60.3% | ||||||||
| 29 Sep 15 | Q2 Jul 15 | 2 | 31 Jan 16 | 213.36 | 32.28 | 22.35 | 10.5% | 7.00 | 7.18 | 31.0% | 8.2% | 51.2% | 23.4% | ||||||||
| 30 Jun 15 | Q1 Apr 15 | 1 | 31 Jan 16 | 162.88 | 23.23 | 14.78 | 9.1% | 10.00 | 4.75 | 10.1% | 24.9% | 7.6% | 47.9% | ||||||||
| 26 Mar 15 | 31/01/15 | 4 | 31/01/15 | 181.21 | 21.75 | 13.73 | 7.6% | 6.00 | 4.42 | 1.0% | 8.2% | 9.4% | 31.8% |
Historical Dividends
Financial Ratios
| EPS | 16.78 sen |
| Trailing PE (Sector Median: 11.4) | 10.9 |
| PEG | 0.62 |
| Altman Z | 2.3 |
| Beaver | 0.688 |
| Current Ratio | 3.03 |
| Debt-Equity (DE) Ratio | 0.37 |
| FCF Yield | 8.41 % |
| Revenue QoQ | 7.31 % |
| Revenue YoY | -12.87% |
| Profit QoQ | 0.49 % |
| Profit YoY | 17.02 % |
| Profit Margin (Sector Median: 8.7) | 8.52 % |
| ROE (ROIC: 18.47) | 19.48 % |
| Dividend Per Share (DPS) | 15.0 sen |
| Dividend Yield (DY) | 8.2 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 11.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 8.7) | |
| ROE (ROIC: 18.51) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 4 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.86 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 36.99 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 193.87 |
| Expected Revenue (M) | 1984.3 |
| Expected Growth (%) | 16.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
MR GOOI SEONG LIM added 243600.0 units announced on 04 Feb 2021 at ~RM1.34
MR GOOI SEONG LIM added 756400.0 units announced on 03 Nov 2020 at ~RM1.28
MR GOOI SEONG LIM added 111200.0 units announced on 05 Aug 2020 at ~RM1.38
GOOI SEONG LIM added 388900.0 units announced on 03 Aug 2020 at ~RM1.37
Summary
Market Cap: 1773 M.
Number of Shares: 969 M.
Adjusted Float: 35.5%.
Stock highly correlated with
HIBISCS (83%)
SIMEPLT (82%)
MISC (80%)
PLANTATION (79%)
Kim Loong Resources Berhad, together with its subsidiaries, is engaged in the cultivation of oil palm, coconut, and cocoa. The company is also engaged in the manufacture of concrete culvert, bio-fertilizers and health supplements and food ingredients; I is also involved in processing and marketing oil palm products; bio-gas and power generation activities; trading fresh fruit bunches; processing and trading palm kernel products; and extracting residual oil from wet palm fiber. Kim Loong Resources Berhad is based in Johor Bahru, Malaysia.
Sectors: Plantation
Code: 5027
Website: http://www.kimloong.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| KMLOONG-WB | 0.405 | 1.4 | -1.37% | 10-Apr-2025 |
Top Shareholdings
Updated on 22-Apr-2022
| Shareholder | Value (M) |
|---|---|
| Sharikat Kim Loong Sdn Bhd | 1139.22 |
| Teo Chuan Keng Sdn Bhd | 37.46 |
| Krishnan Chellam | 27.74 |
| Koperasi Polis DiRaja Malaysia Bhd | 13.78 |
| UOB Kay Hian Pte Ltd | 11.31 |
| Adam Helmi bin Timbas Helmi | 10.95 |
| Neoh Choo Ee & Co Sdn Bhd | 9.36 |
| Gan Teng Siew Realty Sdn Bhd | 8.3 |
| Key Development Sdn Bhd | 8.3 |
| Prudent Strength Sdn Bhd | 7.07 |
| Golden Fresh Sdn Bhd | 7.07 |
| Aliran Insaf (M) Sdn Bhd | 6.89 |
| Gooi Seong Heen | 6.71 |
| Gooi Seow Mee | 6.54 |
| Herng Yuen Sdn Bhd | 6.18 |
| OCBC Securities Pte Ltd | 6.18 |
| Ang Chai Eng | 5.83 |
| Gooi Seong Chneh | 5.83 |
| Credit Suisse | 5.83 |
| Chellam Plantations (Sabah) Sdn Bhd | 5.48 |
| Lim Weng Ho | 5.3 |
| Gan Tee Jin | 4.59 |
| Radeshah binti Ridzwani | 4.59 |
| Loh Boon Hong | 4.59 |
| Khoo Heng Suan | 4.59 |
| Teo Tian Chai Sdn Bhd | 4.42 |
| Lee Ah Kow | 4.42 |
| Loh Boon Siong | 4.24 |
| Chellam Investments Sdn Bhd | 4.24 |
| Manulife Investment Progress Fund | 4.06 |
Social
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.