[KIMLUN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -11.07%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 849,212 678,672 1,287,446 877,792 729,954 962,300 1,161,258 -5.07%
PBT 31,260 -4,584 80,892 61,748 79,634 107,520 80,088 -14.50%
Tax -8,398 -1,754 -22,216 -16,900 -19,276 -25,072 -20,688 -13.93%
NP 22,862 -6,338 58,676 44,848 60,358 82,448 59,400 -14.69%
-
NP to SH 22,994 -6,288 58,760 44,990 60,352 82,448 59,400 -14.61%
-
Tax Rate 26.87% - 27.46% 27.37% 24.21% 23.32% 25.83% -
Total Cost 826,350 685,010 1,228,770 832,944 669,596 879,852 1,101,858 -4.67%
-
Net Worth 733,818 717,285 681,530 618,317 549,029 483,390 418,836 9.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 733,818 717,285 681,530 618,317 549,029 483,390 418,836 9.78%
NOSH 353,378 339,820 331,891 320,647 310,133 300,466 300,607 2.72%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.69% -0.93% 4.56% 5.11% 8.27% 8.57% 5.12% -
ROE 3.13% -0.88% 8.62% 7.28% 10.99% 17.06% 14.18% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 240.33 199.73 387.94 271.24 235.37 320.27 386.30 -7.59%
EPS 6.50 -1.86 17.70 14.04 19.46 27.44 19.76 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0767 2.1109 2.0536 1.9106 1.7703 1.6088 1.3933 6.87%
Adjusted Per Share Value based on latest NOSH - 320,647
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 241.67 193.14 366.38 249.80 207.73 273.85 330.47 -5.07%
EPS 6.54 -1.79 16.72 12.80 17.18 23.46 16.90 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0883 2.0413 1.9395 1.7596 1.5624 1.3756 1.1919 9.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.84 0.74 1.40 1.37 2.27 1.81 1.30 -
P/RPS 0.35 0.37 0.36 0.51 0.96 0.57 0.34 0.48%
P/EPS 12.91 -39.99 7.91 9.85 11.66 6.60 6.58 11.87%
EY 7.75 -2.50 12.65 10.15 8.57 15.16 15.20 -10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.68 0.72 1.28 1.13 0.93 -13.10%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/09/21 27/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 -
Price 0.795 0.76 1.26 1.41 2.16 1.82 1.09 -
P/RPS 0.33 0.38 0.32 0.52 0.92 0.57 0.28 2.77%
P/EPS 12.22 -41.07 7.12 10.14 11.10 6.63 5.52 14.14%
EY 8.19 -2.43 14.05 9.86 9.01 15.08 18.13 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.61 0.74 1.22 1.13 0.78 -11.28%

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