[KIMLUN] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 84.42%
YoY- 30.61%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 360,577 424,606 339,336 643,723 438,896 364,977 481,150 -4.69%
PBT 6,254 15,630 -2,292 40,446 30,874 39,817 53,760 -30.11%
Tax -3,585 -4,199 -877 -11,108 -8,450 -9,638 -12,536 -18.82%
NP 2,669 11,431 -3,169 29,338 22,424 30,179 41,224 -36.61%
-
NP to SH 2,779 11,497 -3,144 29,380 22,495 30,176 41,224 -36.19%
-
Tax Rate 57.32% 26.87% - 27.46% 27.37% 24.21% 23.32% -
Total Cost 357,908 413,175 342,505 614,385 416,472 334,798 439,926 -3.37%
-
Net Worth 721,345 733,818 717,285 681,530 618,317 549,029 483,390 6.89%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 721,345 733,818 717,285 681,530 618,317 549,029 483,390 6.89%
NOSH 353,378 353,378 339,820 331,891 320,647 310,133 300,466 2.73%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 0.74% 2.69% -0.93% 4.56% 5.11% 8.27% 8.57% -
ROE 0.39% 1.57% -0.44% 4.31% 3.64% 5.50% 8.53% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 102.04 120.16 99.86 193.97 135.62 117.68 160.13 -7.23%
EPS 0.79 3.25 -0.93 8.85 7.02 9.73 13.72 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0414 2.0767 2.1109 2.0536 1.9106 1.7703 1.6088 4.04%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 102.61 120.84 96.57 183.19 124.90 103.87 136.93 -4.69%
EPS 0.79 3.27 -0.89 8.36 6.40 8.59 11.73 -36.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0528 2.0883 2.0413 1.9395 1.7596 1.5624 1.3756 6.89%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.70 0.84 0.74 1.40 1.37 2.27 1.81 -
P/RPS 0.69 0.70 0.74 0.72 1.01 1.93 1.13 -7.88%
P/EPS 89.01 25.82 -79.98 15.81 19.71 23.33 13.19 37.44%
EY 1.12 3.87 -1.25 6.32 5.07 4.29 7.58 -27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.35 0.68 0.72 1.28 1.13 -18.13%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 20/09/21 27/08/20 29/08/19 29/08/18 29/08/17 29/08/16 -
Price 0.685 0.795 0.76 1.26 1.41 2.16 1.82 -
P/RPS 0.67 0.66 0.76 0.65 1.04 1.84 1.14 -8.47%
P/EPS 87.10 24.43 -82.14 14.23 20.29 22.20 13.27 36.81%
EY 1.15 4.09 -1.22 7.03 4.93 4.50 7.54 -26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.36 0.61 0.74 1.22 1.13 -18.13%

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