[KIMLUN] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 105.7%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 852,568 588,682 375,963 173,171 756,134 592,160 360,577 77.20%
PBT 13,055 4,161 3,475 1,919 -3,698 29,252 6,254 63.11%
Tax -6,177 -3,897 -3,058 -1,567 -3,593 -10,364 -3,585 43.58%
NP 6,878 264 417 352 -7,291 18,888 2,669 87.64%
-
NP to SH 7,055 402 512 412 -7,228 18,996 2,779 85.78%
-
Tax Rate 47.32% 93.66% 88.00% 81.66% - 35.43% 57.32% -
Total Cost 845,690 588,418 375,546 172,819 763,425 573,272 357,908 77.12%
-
Net Worth 713,818 707,175 707,281 710,744 710,355 736,610 721,345 -0.69%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,533 - - - 3,533 - - -
Div Payout % 50.09% - - - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 713,818 707,175 707,281 710,744 710,355 736,610 721,345 -0.69%
NOSH 353,378 353,378 353,378 353,378 353,378 353,378 353,378 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.81% 0.04% 0.11% 0.20% -0.96% 3.19% 0.74% -
ROE 0.99% 0.06% 0.07% 0.06% -1.02% 2.58% 0.39% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 241.28 166.60 106.40 49.01 213.99 167.58 102.04 77.20%
EPS 2.00 0.11 0.14 0.12 -2.05 5.38 0.79 85.43%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.0201 2.0013 2.0016 2.0114 2.0103 2.0846 2.0414 -0.69%
Adjusted Per Share Value based on latest NOSH - 353,378
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 242.63 167.53 106.99 49.28 215.18 168.52 102.61 77.21%
EPS 2.01 0.11 0.15 0.12 -2.06 5.41 0.79 86.05%
DPS 1.01 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 2.0314 2.0125 2.0128 2.0227 2.0215 2.0963 2.0528 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.78 0.82 0.72 0.745 0.77 0.65 0.70 -
P/RPS 0.32 0.49 0.68 1.52 0.36 0.39 0.69 -40.00%
P/EPS 39.07 720.78 496.91 638.96 -37.64 12.09 89.01 -42.15%
EY 2.56 0.14 0.20 0.16 -2.66 8.27 1.12 73.25%
DY 1.28 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.39 0.41 0.36 0.37 0.38 0.31 0.34 9.55%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.85 0.80 0.83 0.755 0.78 0.70 0.685 -
P/RPS 0.35 0.48 0.78 1.54 0.36 0.42 0.67 -35.06%
P/EPS 42.57 703.20 572.83 647.54 -38.13 13.02 87.10 -37.87%
EY 2.35 0.14 0.17 0.15 -2.62 7.68 1.15 60.82%
DY 1.18 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.42 0.40 0.41 0.38 0.39 0.34 0.34 15.08%

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