[KIMLUN] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.59%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 210,275 245,334 318,557 220,925 170,179 234,795 322,165 -6.85%
PBT 12,386 9,410 21,669 17,129 19,847 22,715 19,258 -7.08%
Tax -3,298 -2,825 -5,763 -4,539 -4,465 -5,612 -5,142 -7.12%
NP 9,088 6,585 15,906 12,590 15,382 17,103 14,116 -7.07%
-
NP to SH 9,122 6,595 15,931 12,647 15,381 17,103 14,116 -7.01%
-
Tax Rate 26.63% 30.02% 26.60% 26.50% 22.50% 24.71% 26.70% -
Total Cost 201,187 238,749 302,651 208,335 154,797 217,692 308,049 -6.84%
-
Net Worth 735,019 727,038 680,435 620,480 554,336 476,900 414,319 10.01%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 735,019 727,038 680,435 620,480 554,336 476,900 414,319 10.01%
NOSH 353,378 339,820 331,891 320,647 310,100 300,579 300,340 2.74%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.32% 2.68% 4.99% 5.70% 9.04% 7.28% 4.38% -
ROE 1.24% 0.91% 2.34% 2.04% 2.77% 3.59% 3.41% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 59.51 72.20 95.99 68.90 54.88 78.11 107.27 -9.34%
EPS 2.58 1.94 4.80 3.91 4.96 5.69 4.70 -9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0801 2.1396 2.0503 1.935 1.7876 1.5866 1.3795 7.07%
Adjusted Per Share Value based on latest NOSH - 320,647
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 59.84 69.82 90.66 62.87 48.43 66.82 91.68 -6.85%
EPS 2.60 1.88 4.53 3.60 4.38 4.87 4.02 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0917 2.069 1.9364 1.7658 1.5775 1.3572 1.1791 10.01%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.865 0.56 1.18 2.04 2.24 1.83 1.28 -
P/RPS 1.45 0.78 1.23 2.96 4.08 2.34 1.19 3.34%
P/EPS 33.51 28.85 24.58 51.72 45.16 32.16 27.23 3.51%
EY 2.98 3.47 4.07 1.93 2.21 3.11 3.67 -3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.26 0.58 1.05 1.25 1.15 0.93 -12.39%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 26/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 -
Price 0.83 0.725 1.39 1.72 2.28 1.78 1.28 -
P/RPS 1.39 1.00 1.45 2.50 4.15 2.28 1.19 2.62%
P/EPS 32.15 37.35 28.96 43.61 45.97 31.28 27.23 2.80%
EY 3.11 2.68 3.45 2.29 2.18 3.20 3.67 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.68 0.89 1.28 1.12 0.93 -13.10%

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