[KIMLUN] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 59.62%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 325,166 318,557 310,730 262,353 217,971 220,925 372,134 -8.62%
PBT 18,777 21,669 30,223 20,570 13,745 17,129 29,977 -26.85%
Tax -5,345 -5,763 -7,323 -4,828 -3,911 -4,539 -5,838 -5.72%
NP 13,432 15,906 22,900 15,742 9,834 12,590 24,139 -32.42%
-
NP to SH 13,449 15,931 22,925 15,719 9,848 12,647 24,289 -32.64%
-
Tax Rate 28.47% 26.60% 24.23% 23.47% 28.45% 26.50% 19.47% -
Total Cost 311,734 302,651 287,830 246,611 208,137 208,335 347,995 -7.09%
-
Net Worth 681,530 680,435 664,671 632,555 618,317 620,480 606,764 8.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 12,279 - - - 17,598 -
Div Payout % - - 53.56% - - - 72.45% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 681,530 680,435 664,671 632,555 618,317 620,480 606,764 8.07%
NOSH 331,891 331,891 331,891 331,891 320,647 320,647 320,544 2.35%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.13% 4.99% 7.37% 6.00% 4.51% 5.70% 6.49% -
ROE 1.97% 2.34% 3.45% 2.48% 1.59% 2.04% 4.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.98 95.99 93.63 80.20 67.35 68.90 116.30 -10.82%
EPS 4.05 4.80 6.91 4.81 3.07 3.91 7.59 -34.28%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 5.50 -
NAPS 2.0536 2.0503 2.0028 1.9338 1.9106 1.935 1.8963 5.47%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 92.02 90.15 87.93 74.24 61.68 62.52 105.31 -8.62%
EPS 3.81 4.51 6.49 4.45 2.79 3.58 6.87 -32.57%
DPS 0.00 0.00 3.47 0.00 0.00 0.00 4.98 -
NAPS 1.9286 1.9255 1.8809 1.79 1.7497 1.7558 1.717 8.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.40 1.18 1.08 1.25 1.37 2.04 2.22 -
P/RPS 1.43 1.23 1.15 1.56 2.03 2.96 1.91 -17.59%
P/EPS 34.55 24.58 15.63 26.01 45.02 51.72 29.25 11.77%
EY 2.89 4.07 6.40 3.84 2.22 1.93 3.42 -10.64%
DY 0.00 0.00 3.43 0.00 0.00 0.00 2.48 -
P/NAPS 0.68 0.58 0.54 0.65 0.72 1.05 1.17 -30.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 -
Price 1.26 1.39 1.27 1.18 1.41 1.72 2.15 -
P/RPS 1.29 1.45 1.36 1.47 2.09 2.50 1.85 -21.41%
P/EPS 31.09 28.96 18.39 24.56 46.34 43.61 28.32 6.43%
EY 3.22 3.45 5.44 4.07 2.16 2.29 3.53 -5.95%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.56 -
P/NAPS 0.61 0.68 0.63 0.61 0.74 0.89 1.13 -33.77%

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