[KIMLUN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 40.11%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 551,144 339,336 245,334 1,302,819 979,847 643,723 318,557 43.97%
PBT 6,565 -2,292 9,410 79,703 56,162 40,446 21,669 -54.79%
Tax -3,391 -877 -2,825 -21,318 -14,479 -11,108 -5,763 -29.71%
NP 3,174 -3,169 6,585 58,385 41,683 29,338 15,906 -65.75%
-
NP to SH 3,206 -3,144 6,595 58,407 41,686 29,380 15,931 -65.55%
-
Tax Rate 51.65% - 30.02% 26.75% 25.78% 27.46% 26.60% -
Total Cost 547,970 342,505 238,749 1,244,434 938,164 614,385 302,651 48.39%
-
Net Worth 712,426 717,285 727,038 720,446 698,372 681,530 680,435 3.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 11,213 - - - -
Div Payout % - - - 19.20% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 712,426 717,285 727,038 720,446 698,372 681,530 680,435 3.10%
NOSH 339,820 339,820 339,820 339,820 339,820 331,891 331,891 1.58%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.58% -0.93% 2.68% 4.48% 4.25% 4.56% 4.99% -
ROE 0.45% -0.44% 0.91% 8.11% 5.97% 4.31% 2.34% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 162.20 99.86 72.20 383.41 290.57 193.97 95.99 41.73%
EPS 0.94 -0.93 1.94 17.42 12.49 8.85 4.80 -66.17%
DPS 0.00 0.00 0.00 3.30 0.00 0.00 0.00 -
NAPS 2.0966 2.1109 2.1396 2.1202 2.071 2.0536 2.0503 1.49%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 156.85 96.57 69.82 370.76 278.85 183.19 90.66 43.97%
EPS 0.91 -0.89 1.88 16.62 11.86 8.36 4.53 -65.59%
DPS 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
NAPS 2.0274 2.0413 2.069 2.0503 1.9874 1.9395 1.9364 3.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.76 0.74 0.56 1.25 1.21 1.40 1.18 -
P/RPS 0.47 0.74 0.78 0.33 0.42 0.72 1.23 -47.24%
P/EPS 80.55 -79.98 28.85 7.27 9.79 15.81 24.58 120.14%
EY 1.24 -1.25 3.47 13.75 10.22 6.32 4.07 -54.62%
DY 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.26 0.59 0.58 0.68 0.58 -27.17%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 26/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.75 0.76 0.725 1.09 1.28 1.26 1.39 -
P/RPS 0.46 0.76 1.00 0.28 0.44 0.65 1.45 -53.38%
P/EPS 79.49 -82.14 37.35 6.34 10.35 14.23 28.96 95.67%
EY 1.26 -1.22 2.68 15.77 9.66 7.03 3.45 -48.81%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.34 0.51 0.62 0.61 0.68 -34.48%

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