[KIMLUN] YoY Annualized 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- 13.25%
YoY- -13.94%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 709,101 734,858 1,306,462 934,998 817,408 940,433 1,095,586 -6.98%
PBT 8,032 8,753 74,882 68,592 80,193 100,957 88,856 -32.98%
Tax -3,609 -4,521 -19,305 -17,704 -20,981 -23,978 -23,124 -26.60%
NP 4,422 4,232 55,577 50,888 59,212 76,978 65,732 -36.20%
-
NP to SH 4,612 4,274 55,581 50,953 59,208 76,978 65,732 -35.75%
-
Tax Rate 44.93% 51.65% 25.78% 25.81% 26.16% 23.75% 26.02% -
Total Cost 704,678 730,626 1,250,885 884,110 758,196 863,454 1,029,854 -6.12%
-
Net Worth 725,797 712,426 698,372 632,555 568,290 505,743 438,400 8.75%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 725,797 712,426 698,372 632,555 568,290 505,743 438,400 8.75%
NOSH 353,378 339,820 339,820 331,891 312,059 304,664 300,603 2.72%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.62% 0.58% 4.25% 5.44% 7.24% 8.19% 6.00% -
ROE 0.64% 0.60% 7.96% 8.06% 10.42% 15.22% 14.99% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 200.68 216.26 387.43 285.84 261.94 308.68 364.46 -9.45%
EPS 1.31 1.25 16.65 15.79 18.97 25.27 21.87 -37.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.054 2.0966 2.071 1.9338 1.8211 1.66 1.4584 5.86%
Adjusted Per Share Value based on latest NOSH - 331,891
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 201.80 209.13 371.80 266.08 232.62 267.63 311.78 -6.98%
EPS 1.31 1.22 15.82 14.50 16.85 21.91 18.71 -35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0655 2.0274 1.9874 1.8001 1.6173 1.4393 1.2476 8.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.795 0.76 1.21 1.25 2.23 2.14 1.20 -
P/RPS 0.40 0.35 0.31 0.44 0.85 0.69 0.33 3.25%
P/EPS 60.91 60.41 7.34 8.02 11.75 8.47 5.49 49.28%
EY 1.64 1.66 13.62 12.46 8.51 11.81 18.22 -33.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.58 0.65 1.22 1.29 0.82 -11.63%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 28/11/19 30/11/18 29/11/17 29/11/16 26/11/15 -
Price 0.80 0.75 1.28 1.18 2.32 2.06 1.29 -
P/RPS 0.40 0.35 0.33 0.41 0.89 0.67 0.35 2.24%
P/EPS 61.29 59.62 7.77 7.58 12.23 8.15 5.90 47.66%
EY 1.63 1.68 12.88 13.20 8.18 12.27 16.95 -32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.62 0.61 1.27 1.24 0.88 -12.67%

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