[KIMLUN] QoQ Cumulative 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- 69.88%
YoY- -13.94%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 643,723 318,557 1,011,979 701,249 438,896 220,925 985,190 -24.76%
PBT 40,446 21,669 81,667 51,444 30,874 17,129 90,122 -41.46%
Tax -11,108 -5,763 -20,601 -13,278 -8,450 -4,539 -21,574 -35.83%
NP 29,338 15,906 61,066 38,166 22,424 12,590 68,548 -43.29%
-
NP to SH 29,380 15,931 61,139 38,215 22,495 12,647 68,694 -43.32%
-
Tax Rate 27.46% 26.60% 25.23% 25.81% 27.37% 26.50% 23.94% -
Total Cost 614,385 302,651 950,913 663,083 416,472 208,335 916,642 -23.46%
-
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 4.31% 2.34% 9.20% 6.04% 3.64% 2.04% 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 193.97 95.99 304.93 214.38 135.62 68.90 307.90 -26.57%
EPS 8.85 4.80 18.81 11.84 7.02 3.91 21.87 -45.38%
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 183.19 90.66 287.99 199.56 124.90 62.87 280.37 -24.76%
EPS 8.36 4.53 17.40 10.88 6.40 3.60 19.55 -43.32%
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 0.72 1.23 0.35 0.58 1.01 2.96 0.72 0.00%
P/EPS 15.81 24.58 5.86 10.70 19.71 51.72 10.34 32.82%
EY 6.32 4.07 17.06 9.35 5.07 1.93 9.67 -24.74%
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 0.65 1.45 0.42 0.55 1.04 2.50 0.70 -4.83%
P/EPS 14.23 28.96 6.89 10.10 20.29 43.61 10.01 26.51%
EY 7.03 3.45 14.51 9.90 4.93 2.29 9.99 -20.93%
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