[KIMLUN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 355.7%
YoY- 449.18%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 751,926 692,684 756,134 789,546 721,154 695,800 691,087 5.80%
PBT 6,950 7,676 -3,698 39,002 12,508 -26,428 971 272.74%
Tax -6,116 -6,268 -3,593 -13,818 -7,170 1,920 -1,699 135.43%
NP 834 1,408 -7,291 25,184 5,338 -24,508 -728 -
-
NP to SH 1,024 1,648 -7,228 25,328 5,558 -24,344 -589 -
-
Tax Rate 88.00% 81.66% - 35.43% 57.32% - 174.97% -
Total Cost 751,092 691,276 763,425 764,362 715,816 720,308 691,815 5.64%
-
Net Worth 707,281 710,744 710,355 736,610 721,345 715,231 721,239 -1.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 3,533 - - - 3,533 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 707,281 710,744 710,355 736,610 721,345 715,231 721,239 -1.29%
NOSH 353,378 353,378 353,378 353,378 353,378 353,378 353,378 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.11% 0.20% -0.96% 3.19% 0.74% -3.52% -0.11% -
ROE 0.14% 0.23% -1.02% 3.44% 0.77% -3.40% -0.08% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 212.79 196.03 213.99 223.44 204.09 196.91 195.58 5.79%
EPS 0.28 0.48 -2.05 7.17 1.58 -6.88 -0.17 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.0016 2.0114 2.0103 2.0846 2.0414 2.0241 2.0411 -1.29%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 212.78 196.02 213.97 223.43 204.07 196.90 195.56 5.80%
EPS 0.29 0.47 -2.05 7.17 1.57 -6.89 -0.17 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.0015 2.0113 2.0102 2.0845 2.0413 2.024 2.041 -1.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.72 0.745 0.77 0.65 0.70 0.765 0.81 -
P/RPS 0.34 0.38 0.36 0.29 0.34 0.39 0.41 -11.76%
P/EPS 248.45 159.74 -37.64 9.07 44.50 -11.10 -485.94 -
EY 0.40 0.63 -2.66 11.03 2.25 -9.01 -0.21 -
DY 0.00 0.00 1.30 0.00 0.00 0.00 1.23 -
P/NAPS 0.36 0.37 0.38 0.31 0.34 0.38 0.40 -6.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.83 0.755 0.78 0.70 0.685 0.745 0.78 -
P/RPS 0.39 0.39 0.36 0.31 0.34 0.38 0.40 -1.67%
P/EPS 286.41 161.88 -38.13 9.77 43.55 -10.81 -467.94 -
EY 0.35 0.62 -2.62 10.24 2.30 -9.25 -0.21 -
DY 0.00 0.00 1.28 0.00 0.00 0.00 1.28 -
P/NAPS 0.41 0.38 0.39 0.34 0.34 0.37 0.38 5.21%

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