[KIMLUN] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -30.51%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 322,972 336,124 325,166 318,557 310,730 262,353 217,971 29.87%
PBT 23,541 15,716 18,777 21,669 30,223 20,570 13,745 43.00%
Tax -6,839 -3,371 -5,345 -5,763 -7,323 -4,828 -3,911 44.99%
NP 16,702 12,345 13,432 15,906 22,900 15,742 9,834 42.21%
-
NP to SH 16,721 12,306 13,449 15,931 22,925 15,719 9,848 42.18%
-
Tax Rate 29.05% 21.45% 28.47% 26.60% 24.23% 23.47% 28.45% -
Total Cost 306,270 323,779 311,734 302,651 287,830 246,611 208,137 29.27%
-
Net Worth 720,446 698,372 681,530 680,435 664,671 632,555 618,317 10.69%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,213 - - - 12,279 - - -
Div Payout % 67.06% - - - 53.56% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 720,446 698,372 681,530 680,435 664,671 632,555 618,317 10.69%
NOSH 339,820 339,820 331,891 331,891 331,891 331,891 320,647 3.93%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.17% 3.67% 4.13% 4.99% 7.37% 6.00% 4.51% -
ROE 2.32% 1.76% 1.97% 2.34% 3.45% 2.48% 1.59% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 95.05 99.68 97.98 95.99 93.63 80.20 67.35 25.73%
EPS 4.92 3.65 4.05 4.80 6.91 4.81 3.07 36.82%
DPS 3.30 0.00 0.00 0.00 3.70 0.00 0.00 -
NAPS 2.1202 2.071 2.0536 2.0503 2.0028 1.9338 1.9106 7.16%
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 91.39 95.12 92.02 90.15 87.93 74.24 61.68 29.87%
EPS 4.73 3.48 3.81 4.51 6.49 4.45 2.79 42.04%
DPS 3.17 0.00 0.00 0.00 3.47 0.00 0.00 -
NAPS 2.0387 1.9762 1.9286 1.9255 1.8809 1.79 1.7497 10.69%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.25 1.21 1.40 1.18 1.08 1.25 1.37 -
P/RPS 1.32 1.21 1.43 1.23 1.15 1.56 2.03 -24.88%
P/EPS 25.40 33.16 34.55 24.58 15.63 26.01 45.02 -31.65%
EY 3.94 3.02 2.89 4.07 6.40 3.84 2.22 46.43%
DY 2.64 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.59 0.58 0.68 0.58 0.54 0.65 0.72 -12.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 30/11/18 29/08/18 -
Price 1.09 1.28 1.26 1.39 1.27 1.18 1.41 -
P/RPS 1.15 1.28 1.29 1.45 1.36 1.47 2.09 -32.77%
P/EPS 22.15 35.08 31.09 28.96 18.39 24.56 46.34 -38.78%
EY 4.51 2.85 3.22 3.45 5.44 4.07 2.16 63.14%
DY 3.03 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.51 0.62 0.61 0.68 0.63 0.61 0.74 -21.92%

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