[KIMLUN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 47.16%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 438,896 220,925 985,190 613,056 364,977 170,179 940,677 -39.92%
PBT 30,874 17,129 90,122 60,145 39,817 19,847 108,971 -56.96%
Tax -8,450 -4,539 -21,574 -15,736 -9,638 -4,465 -27,052 -54.06%
NP 22,424 12,590 68,548 44,409 30,179 15,382 81,919 -57.94%
-
NP to SH 22,495 12,647 68,694 44,406 30,176 15,381 81,921 -57.85%
-
Tax Rate 27.37% 26.50% 23.94% 26.16% 24.21% 22.50% 24.82% -
Total Cost 416,472 208,335 916,642 568,647 334,798 154,797 858,758 -38.35%
-
Net Worth 618,317 620,480 606,764 568,290 549,029 554,336 539,218 9.58%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 17,598 - - - 20,167 -
Div Payout % - - 25.62% - - - 24.62% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 618,317 620,480 606,764 568,290 549,029 554,336 539,218 9.58%
NOSH 320,647 320,647 320,544 312,059 310,133 310,100 310,289 2.21%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.11% 5.70% 6.96% 7.24% 8.27% 9.04% 8.71% -
ROE 3.64% 2.04% 11.32% 7.81% 5.50% 2.77% 15.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 135.62 68.90 307.90 196.46 117.68 54.88 303.18 -41.59%
EPS 7.02 3.91 21.87 14.23 9.73 4.96 26.77 -59.13%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 6.50 -
NAPS 1.9106 1.935 1.8963 1.8211 1.7703 1.7876 1.7379 6.53%
Adjusted Per Share Value based on latest NOSH - 315,521
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 124.90 62.87 280.37 174.46 103.87 48.43 267.70 -39.92%
EPS 6.40 3.60 19.55 12.64 8.59 4.38 23.31 -57.85%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 5.74 -
NAPS 1.7596 1.7658 1.7267 1.6173 1.5624 1.5775 1.5345 9.58%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.37 2.04 2.22 2.23 2.27 2.24 2.08 -
P/RPS 1.01 2.96 0.72 1.14 1.93 4.08 0.69 29.00%
P/EPS 19.71 51.72 10.34 15.67 23.33 45.16 7.88 84.57%
EY 5.07 1.93 9.67 6.38 4.29 2.21 12.69 -45.84%
DY 0.00 0.00 2.48 0.00 0.00 0.00 3.13 -
P/NAPS 0.72 1.05 1.17 1.22 1.28 1.25 1.20 -28.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.41 1.72 2.15 2.32 2.16 2.28 2.16 -
P/RPS 1.04 2.50 0.70 1.18 1.84 4.15 0.71 29.06%
P/EPS 20.29 43.61 10.01 16.30 22.20 45.97 8.18 83.54%
EY 4.93 2.29 9.99 6.13 4.50 2.18 12.22 -45.49%
DY 0.00 0.00 2.56 0.00 0.00 0.00 3.01 -
P/NAPS 0.74 0.89 1.13 1.27 1.22 1.28 1.24 -29.18%

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