[KIMLUN] QoQ TTM 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- -2582.0%
YoY- -250.26%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 756,134 751,421 627,058 654,762 691,087 775,391 879,979 -9.59%
PBT -3,698 24,199 -8,405 -18,022 971 14,983 33,446 -
Tax -3,593 -9,356 -1,085 2,079 -1,699 -6,896 -10,902 -52.19%
NP -7,291 14,843 -9,490 -15,943 -728 8,087 22,544 -
-
NP to SH -7,228 14,948 -9,307 -15,797 -589 8,239 22,627 -
-
Tax Rate - 38.66% - - 174.97% 46.03% 32.60% -
Total Cost 763,425 736,578 636,548 670,705 691,815 767,304 857,435 -7.43%
-
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 3,533 3,533 3,533 3,439 3,439 1.80%
Div Payout % 0.00% 23.64% 0.00% 0.00% 0.00% 41.74% 15.20% -
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 -0.96% 1.98% -1.51% -2.43% -0.11% 1.04% 2.56% -
ROE -1.02% 2.03% -1.29% -2.21% -0.08% 1.14% 3.08% -
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 213.99 212.65 177.46 185.30 195.58 219.43 249.03 -9.59%
EPS -2.05 4.23 -2.63 -4.47 -0.17 2.33 6.40 -
DPS 1.00 1.00 1.00 1.00 1.00 0.97 0.97 2.04%
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 215.18 213.84 178.45 186.33 196.67 220.66 250.43 -9.59%
EPS -2.06 4.25 -2.65 -4.50 -0.17 2.34 6.44 -
DPS 1.01 1.01 1.01 1.01 1.01 0.98 0.98 2.02%
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 0.36 0.31 0.39 0.41 0.41 0.36 0.34 3.87%
P/EPS -37.64 15.37 -26.58 -17.11 -485.94 34.10 13.12 -
EY -2.66 6.51 -3.76 -5.84 -0.21 2.93 7.62 -
DY 1.30 1.54 1.43 1.31 1.23 1.22 1.16 7.86%
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 0.36 0.33 0.39 0.40 0.40 0.36 0.32 8.14%
P/EPS -38.13 16.55 -26.01 -16.66 -467.94 34.31 12.42 -
EY -2.62 6.04 -3.85 -6.00 -0.21 2.91 8.05 -
DY 1.28 1.43 1.46 1.34 1.28 1.22 1.22 3.24%
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