[KIMLUN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 41.89%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 339,336 245,334 1,302,819 979,847 643,723 318,557 1,011,979 -51.76%
PBT -2,292 9,410 79,703 56,162 40,446 21,669 81,667 -
Tax -877 -2,825 -21,318 -14,479 -11,108 -5,763 -20,601 -87.83%
NP -3,169 6,585 58,385 41,683 29,338 15,906 61,066 -
-
NP to SH -3,144 6,595 58,407 41,686 29,380 15,931 61,139 -
-
Tax Rate - 30.02% 26.75% 25.78% 27.46% 26.60% 25.23% -
Total Cost 342,505 238,749 1,244,434 938,164 614,385 302,651 950,913 -49.40%
-
Net Worth 717,285 727,038 720,446 698,372 681,530 680,435 664,671 5.21%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 11,213 - - - 12,279 -
Div Payout % - - 19.20% - - - 20.08% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 717,285 727,038 720,446 698,372 681,530 680,435 664,671 5.21%
NOSH 339,820 339,820 339,820 339,820 331,891 331,891 331,891 1.58%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -0.93% 2.68% 4.48% 4.25% 4.56% 4.99% 6.03% -
ROE -0.44% 0.91% 8.11% 5.97% 4.31% 2.34% 9.20% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 99.86 72.20 383.41 290.57 193.97 95.99 304.93 -52.52%
EPS -0.93 1.94 17.42 12.49 8.85 4.80 18.81 -
DPS 0.00 0.00 3.30 0.00 0.00 0.00 3.70 -
NAPS 2.1109 2.1396 2.1202 2.071 2.0536 2.0503 2.0028 3.56%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 96.57 69.82 370.76 278.85 183.19 90.66 287.99 -51.76%
EPS -0.89 1.88 16.62 11.86 8.36 4.53 17.40 -
DPS 0.00 0.00 3.19 0.00 0.00 0.00 3.49 -
NAPS 2.0413 2.069 2.0503 1.9874 1.9395 1.9364 1.8915 5.21%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.74 0.56 1.25 1.21 1.40 1.18 1.08 -
P/RPS 0.74 0.78 0.33 0.42 0.72 1.23 0.35 64.80%
P/EPS -79.98 28.85 7.27 9.79 15.81 24.58 5.86 -
EY -1.25 3.47 13.75 10.22 6.32 4.07 17.06 -
DY 0.00 0.00 2.64 0.00 0.00 0.00 3.43 -
P/NAPS 0.35 0.26 0.59 0.58 0.68 0.58 0.54 -25.12%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 26/06/20 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.76 0.725 1.09 1.28 1.26 1.39 1.27 -
P/RPS 0.76 1.00 0.28 0.44 0.65 1.45 0.42 48.54%
P/EPS -82.14 37.35 6.34 10.35 14.23 28.96 6.89 -
EY -1.22 2.68 15.77 9.66 7.03 3.45 14.51 -
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.91 -
P/NAPS 0.36 0.34 0.51 0.62 0.61 0.68 0.63 -31.16%

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