[KIMLUN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 149.1%
YoY- -86.33%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 531,826 424,606 210,275 794,709 551,144 339,336 245,334 67.41%
PBT 6,024 15,630 12,386 15,524 6,565 -2,292 9,410 -25.70%
Tax -2,707 -4,199 -3,298 -7,580 -3,391 -877 -2,825 -2.80%
NP 3,317 11,431 9,088 7,944 3,174 -3,169 6,585 -36.66%
-
NP to SH 3,459 11,497 9,122 7,986 3,206 -3,144 6,595 -34.93%
-
Tax Rate 44.94% 26.87% 26.63% 48.83% 51.65% - 30.02% -
Total Cost 528,509 413,175 201,187 786,765 547,970 342,505 238,749 69.77%
-
Net Worth 725,797 733,818 735,019 706,494 712,426 717,285 727,038 -0.11%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,439 - - - -
Div Payout % - - - 43.07% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 725,797 733,818 735,019 706,494 712,426 717,285 727,038 -0.11%
NOSH 353,378 353,378 353,378 353,378 339,820 339,820 339,820 2.64%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.62% 2.69% 4.32% 1.00% 0.58% -0.93% 2.68% -
ROE 0.48% 1.57% 1.24% 1.13% 0.45% -0.44% 0.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 150.51 120.16 59.51 231.07 162.20 99.86 72.20 63.11%
EPS 0.98 3.25 2.58 2.34 0.94 -0.93 1.94 -36.54%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.054 2.0767 2.0801 2.0542 2.0966 2.1109 2.1396 -2.68%
Adjusted Per Share Value based on latest NOSH - 353,378
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 150.50 120.15 59.50 224.89 155.96 96.03 69.42 67.42%
EPS 0.98 3.25 2.58 2.26 0.91 -0.89 1.87 -34.97%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 2.0539 2.0766 2.08 1.9992 2.016 2.0298 2.0574 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.795 0.84 0.865 0.895 0.76 0.74 0.56 -
P/RPS 0.53 0.70 1.45 0.39 0.47 0.74 0.78 -22.69%
P/EPS 81.21 25.82 33.51 38.54 80.55 -79.98 28.85 99.23%
EY 1.23 3.87 2.98 2.59 1.24 -1.25 3.47 -49.88%
DY 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.44 0.36 0.35 0.26 31.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 20/09/21 28/05/21 26/03/21 27/11/20 27/08/20 26/06/20 -
Price 0.80 0.795 0.83 0.895 0.75 0.76 0.725 -
P/RPS 0.53 0.66 1.39 0.39 0.46 0.76 1.00 -34.48%
P/EPS 81.72 24.43 32.15 38.54 79.49 -82.14 37.35 68.45%
EY 1.22 4.09 3.11 2.59 1.26 -1.22 2.68 -40.79%
DY 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.40 0.44 0.36 0.36 0.34 9.56%

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