[KIMLUN] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.9%
YoY- -26.8%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 883,700 985,190 817,408 729,954 680,716 940,677 940,433 -4.06%
PBT 68,516 90,122 80,193 79,634 79,388 108,971 100,957 -22.79%
Tax -18,156 -21,574 -20,981 -19,276 -17,860 -27,052 -23,978 -16.93%
NP 50,360 68,548 59,212 60,358 61,528 81,919 76,978 -24.65%
-
NP to SH 50,588 68,694 59,208 60,352 61,524 81,921 76,978 -24.43%
-
Tax Rate 26.50% 23.94% 26.16% 24.21% 22.50% 24.82% 23.75% -
Total Cost 833,340 916,642 758,196 669,596 619,188 858,758 863,454 -2.34%
-
Net Worth 620,480 606,764 568,290 549,029 554,336 539,218 505,743 14.61%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 17,598 - - - 20,167 - -
Div Payout % - 25.62% - - - 24.62% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 620,480 606,764 568,290 549,029 554,336 539,218 505,743 14.61%
NOSH 320,647 320,544 312,059 310,133 310,100 310,289 304,664 3.47%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.70% 6.96% 7.24% 8.27% 9.04% 8.71% 8.19% -
ROE 8.15% 11.32% 10.42% 10.99% 11.10% 15.19% 15.22% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 275.59 307.90 261.94 235.37 219.51 303.18 308.68 -7.28%
EPS 15.64 21.87 18.97 19.46 19.84 26.77 25.27 -27.39%
DPS 0.00 5.50 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.935 1.8963 1.8211 1.7703 1.7876 1.7379 1.66 10.77%
Adjusted Per Share Value based on latest NOSH - 310,167
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 250.07 278.79 231.31 206.56 192.63 266.19 266.12 -4.06%
EPS 14.32 19.44 16.75 17.08 17.41 23.18 21.78 -24.40%
DPS 0.00 4.98 0.00 0.00 0.00 5.71 0.00 -
NAPS 1.7558 1.717 1.6081 1.5536 1.5687 1.5259 1.4312 14.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.04 2.22 2.23 2.27 2.24 2.08 2.14 -
P/RPS 0.74 0.72 0.85 0.96 1.02 0.69 0.69 4.77%
P/EPS 12.93 10.34 11.75 11.66 11.29 7.88 8.47 32.61%
EY 7.73 9.67 8.51 8.57 8.86 12.69 11.81 -24.63%
DY 0.00 2.48 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 1.05 1.17 1.22 1.28 1.25 1.20 1.29 -12.83%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.72 2.15 2.32 2.16 2.28 2.16 2.06 -
P/RPS 0.62 0.70 0.89 0.92 1.04 0.71 0.67 -5.04%
P/EPS 10.90 10.01 12.23 11.10 11.49 8.18 8.15 21.41%
EY 9.17 9.99 8.18 9.01 8.70 12.22 12.27 -17.66%
DY 0.00 2.56 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 0.89 1.13 1.27 1.22 1.28 1.24 1.24 -19.85%

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