[KIMLUN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.25%
YoY- -13.94%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,287,446 1,274,228 1,011,979 934,998 877,792 883,700 985,190 19.58%
PBT 80,892 86,676 81,667 68,592 61,748 68,516 90,122 -6.96%
Tax -22,216 -23,052 -20,601 -17,704 -16,900 -18,156 -21,574 1.97%
NP 58,676 63,624 61,066 50,888 44,848 50,360 68,548 -9.87%
-
NP to SH 58,760 63,724 61,139 50,953 44,990 50,588 68,694 -9.91%
-
Tax Rate 27.46% 26.60% 25.23% 25.81% 27.37% 26.50% 23.94% -
Total Cost 1,228,770 1,210,604 950,913 884,110 832,944 833,340 916,642 21.64%
-
Net Worth 681,530 680,435 664,671 632,555 618,317 620,480 606,764 8.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 12,279 - - - 17,598 -
Div Payout % - - 20.08% - - - 25.62% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 681,530 680,435 664,671 632,555 618,317 620,480 606,764 8.07%
NOSH 331,891 331,891 331,891 331,891 320,647 320,647 320,544 2.35%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.56% 4.99% 6.03% 5.44% 5.11% 5.70% 6.96% -
ROE 8.62% 9.37% 9.20% 8.06% 7.28% 8.15% 11.32% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 387.94 383.95 304.93 285.84 271.24 275.59 307.90 16.70%
EPS 17.70 19.20 18.81 15.79 14.04 15.64 21.87 -13.18%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 5.50 -
NAPS 2.0536 2.0503 2.0028 1.9338 1.9106 1.935 1.8963 5.47%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 366.38 362.62 287.99 266.08 249.80 251.49 280.37 19.58%
EPS 16.72 18.13 17.40 14.50 12.80 14.40 19.55 -9.92%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 5.01 -
NAPS 1.9395 1.9364 1.8915 1.8001 1.7596 1.7658 1.7267 8.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.40 1.18 1.08 1.25 1.37 2.04 2.22 -
P/RPS 0.36 0.31 0.35 0.44 0.51 0.74 0.72 -37.08%
P/EPS 7.91 6.15 5.86 8.02 9.85 12.93 10.34 -16.39%
EY 12.65 16.27 17.06 12.46 10.15 7.73 9.67 19.67%
DY 0.00 0.00 3.43 0.00 0.00 0.00 2.48 -
P/NAPS 0.68 0.58 0.54 0.65 0.72 1.05 1.17 -30.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 -
Price 1.26 1.39 1.27 1.18 1.41 1.72 2.15 -
P/RPS 0.32 0.36 0.42 0.41 0.52 0.62 0.70 -40.74%
P/EPS 7.12 7.24 6.89 7.58 10.14 10.90 10.01 -20.36%
EY 14.05 13.81 14.51 13.20 9.86 9.17 9.99 25.60%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.56 -
P/NAPS 0.61 0.68 0.63 0.61 0.74 0.89 1.13 -33.77%

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