[KIMLUN] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -15.58%
YoY- 36.57%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 245,334 322,972 336,124 325,166 318,557 310,730 262,353 -4.36%
PBT 9,410 23,541 15,716 18,777 21,669 30,223 20,570 -40.60%
Tax -2,825 -6,839 -3,371 -5,345 -5,763 -7,323 -4,828 -30.01%
NP 6,585 16,702 12,345 13,432 15,906 22,900 15,742 -44.03%
-
NP to SH 6,595 16,721 12,306 13,449 15,931 22,925 15,719 -43.92%
-
Tax Rate 30.02% 29.05% 21.45% 28.47% 26.60% 24.23% 23.47% -
Total Cost 238,749 306,270 323,779 311,734 302,651 287,830 246,611 -2.13%
-
Net Worth 727,038 720,446 698,372 681,530 680,435 664,671 632,555 9.71%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 11,213 - - - 12,279 - -
Div Payout % - 67.06% - - - 53.56% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 727,038 720,446 698,372 681,530 680,435 664,671 632,555 9.71%
NOSH 339,820 339,820 339,820 331,891 331,891 331,891 331,891 1.58%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.68% 5.17% 3.67% 4.13% 4.99% 7.37% 6.00% -
ROE 0.91% 2.32% 1.76% 1.97% 2.34% 3.45% 2.48% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 72.20 95.05 99.68 97.98 95.99 93.63 80.20 -6.75%
EPS 1.94 4.92 3.65 4.05 4.80 6.91 4.81 -45.38%
DPS 0.00 3.30 0.00 0.00 0.00 3.70 0.00 -
NAPS 2.1396 2.1202 2.071 2.0536 2.0503 2.0028 1.9338 6.96%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 69.42 91.39 95.12 92.02 90.15 87.93 74.24 -4.37%
EPS 1.87 4.73 3.48 3.81 4.51 6.49 4.45 -43.86%
DPS 0.00 3.17 0.00 0.00 0.00 3.47 0.00 -
NAPS 2.0574 2.0387 1.9762 1.9286 1.9255 1.8809 1.79 9.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.56 1.25 1.21 1.40 1.18 1.08 1.25 -
P/RPS 0.78 1.32 1.21 1.43 1.23 1.15 1.56 -36.97%
P/EPS 28.85 25.40 33.16 34.55 24.58 15.63 26.01 7.14%
EY 3.47 3.94 3.02 2.89 4.07 6.40 3.84 -6.52%
DY 0.00 2.64 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 0.26 0.59 0.58 0.68 0.58 0.54 0.65 -45.68%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 30/11/18 -
Price 0.725 1.09 1.28 1.26 1.39 1.27 1.18 -
P/RPS 1.00 1.15 1.28 1.29 1.45 1.36 1.47 -22.63%
P/EPS 37.35 22.15 35.08 31.09 28.96 18.39 24.56 32.20%
EY 2.68 4.51 2.85 3.22 3.45 5.44 4.07 -24.29%
DY 0.00 3.03 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.34 0.51 0.62 0.61 0.68 0.63 0.61 -32.24%

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