[KIMLUN] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -50.35%
YoY- -166.72%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 163,974 231,583 186,627 173,950 159,261 107,220 214,331 -16.31%
PBT -32,950 22,998 12,861 -6,607 -5,053 -9,606 3,244 -
Tax 6,771 -6,779 -4,065 480 1,008 1,492 -901 -
NP -26,179 16,219 8,796 -6,127 -4,045 -8,114 2,343 -
-
NP to SH -26,224 16,217 8,865 -6,086 -4,048 -8,038 2,375 -
-
Tax Rate - 29.48% 31.61% - - - 27.77% -
Total Cost 190,153 215,364 177,831 180,077 163,306 115,334 211,988 -6.97%
-
Net Worth 710,355 736,610 721,345 715,231 721,239 725,797 733,818 -2.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,533 - - - 3,533 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 710,355 736,610 721,345 715,231 721,239 725,797 733,818 -2.13%
NOSH 353,378 353,378 353,378 353,378 353,378 353,378 353,378 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -15.97% 7.00% 4.71% -3.52% -2.54% -7.57% 1.09% -
ROE -3.69% 2.20% 1.23% -0.85% -0.56% -1.11% 0.32% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.40 65.54 52.82 49.23 45.07 30.34 60.66 -16.31%
EPS -7.42 4.59 2.51 -1.72 -1.15 -2.27 0.67 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.0103 2.0846 2.0414 2.0241 2.0411 2.054 2.0767 -2.13%
Adjusted Per Share Value based on latest NOSH - 353,378
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.66 65.90 53.11 49.50 45.32 30.51 60.99 -16.31%
EPS -7.46 4.62 2.52 -1.73 -1.15 -2.29 0.68 -
DPS 1.01 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 2.0215 2.0963 2.0528 2.0354 2.0525 2.0655 2.0883 -2.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.77 0.65 0.70 0.765 0.81 0.795 0.84 -
P/RPS 1.66 0.99 1.33 1.55 1.80 2.62 1.38 13.06%
P/EPS -10.38 14.16 27.90 -44.42 -70.71 -34.95 124.98 -
EY -9.64 7.06 3.58 -2.25 -1.41 -2.86 0.80 -
DY 1.30 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 0.38 0.31 0.34 0.38 0.40 0.39 0.40 -3.35%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 20/09/21 -
Price 0.78 0.70 0.685 0.745 0.78 0.80 0.795 -
P/RPS 1.68 1.07 1.30 1.51 1.73 2.64 1.31 17.98%
P/EPS -10.51 15.25 27.30 -43.26 -68.09 -35.17 118.28 -
EY -9.51 6.56 3.66 -2.31 -1.47 -2.84 0.85 -
DY 1.28 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.39 0.34 0.34 0.37 0.38 0.39 0.38 1.74%

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