[KIMLUN] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 122.8%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 852,568 784,909 751,926 692,684 756,134 789,546 721,154 11.77%
PBT 13,055 5,548 6,950 7,676 -3,698 39,002 12,508 2.88%
Tax -6,177 -5,196 -6,116 -6,268 -3,593 -13,818 -7,170 -9.43%
NP 6,878 352 834 1,408 -7,291 25,184 5,338 18.35%
-
NP to SH 7,055 536 1,024 1,648 -7,228 25,328 5,558 17.18%
-
Tax Rate 47.32% 93.66% 88.00% 81.66% - 35.43% 57.32% -
Total Cost 845,690 784,557 751,092 691,276 763,425 764,362 715,816 11.72%
-
Net Worth 713,818 707,175 707,281 710,744 710,355 736,610 721,345 -0.69%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,533 - - - 3,533 - - -
Div Payout % 50.09% - - - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 713,818 707,175 707,281 710,744 710,355 736,610 721,345 -0.69%
NOSH 353,378 353,378 353,378 353,378 353,378 353,378 353,378 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.81% 0.04% 0.11% 0.20% -0.96% 3.19% 0.74% -
ROE 0.99% 0.08% 0.14% 0.23% -1.02% 3.44% 0.77% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 241.28 222.13 212.79 196.03 213.99 223.44 204.09 11.77%
EPS 2.00 0.15 0.28 0.48 -2.05 7.17 1.58 16.96%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.0201 2.0013 2.0016 2.0114 2.0103 2.0846 2.0414 -0.69%
Adjusted Per Share Value based on latest NOSH - 353,378
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 241.26 222.11 212.78 196.02 213.97 223.43 204.07 11.77%
EPS 2.00 0.15 0.29 0.47 -2.05 7.17 1.57 17.46%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.02 2.0012 2.0015 2.0113 2.0102 2.0845 2.0413 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.78 0.82 0.72 0.745 0.77 0.65 0.70 -
P/RPS 0.32 0.37 0.34 0.38 0.36 0.29 0.34 -3.95%
P/EPS 39.07 540.59 248.45 159.74 -37.64 9.07 44.50 -8.28%
EY 2.56 0.18 0.40 0.63 -2.66 11.03 2.25 8.96%
DY 1.28 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.39 0.41 0.36 0.37 0.38 0.31 0.34 9.55%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.85 0.80 0.83 0.755 0.78 0.70 0.685 -
P/RPS 0.35 0.36 0.39 0.39 0.36 0.31 0.34 1.94%
P/EPS 42.57 527.40 286.41 161.88 -38.13 9.77 43.55 -1.50%
EY 2.35 0.19 0.35 0.62 -2.62 10.24 2.30 1.44%
DY 1.18 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.42 0.40 0.41 0.38 0.39 0.34 0.34 15.08%

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