[KIMLUN] YoY 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- -22.13%

YoY- -33.44%

Quarter Report

KIMLUN 2nd Qtr 2018.pdf

Latest QR

Upcoming QR

KIMLUN's Result

KIMLUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	214,331	94,002	325,166	217,971	194,798	246,355	258,464	-3.06%
YoY %	128.01%	-71.09%	49.18%	11.90%	-20.93%	-4.68%	-	-
Horiz. %	82.92%	36.37%	125.81%	84.33%	75.37%	95.32%	100.00%	-
PBT	3,244	-11,702	18,777	13,745	19,970	31,045	20,786	-26.60%
YoY %	127.72%	-162.32%	36.61%	-31.17%	-35.67%	49.36%	-	-
Horiz. %	15.61%	-56.30%	90.33%	66.13%	96.07%	149.36%	100.00%	-
Tax	-901	1,948	-5,345	-3,911	-5,173	-6,924	-5,202	-25.31%
YoY %	-146.25%	136.45%	-36.67%	24.40%	25.29%	-33.10%	-	-
Horiz. %	17.32%	-37.45%	102.75%	75.18%	99.44%	133.10%	100.00%	-
NP	2,343	-9,754	13,432	9,834	14,797	24,121	15,584	-27.05%
YoY %	124.02%	-172.62%	36.59%	-33.54%	-38.66%	54.78%	-	-
Horiz. %	15.03%	-62.59%	86.19%	63.10%	94.95%	154.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,375	-9,739	13,449	9,848	14,795	24,121	15,584	-26.89%
YoY %	124.39%	-172.41%	36.57%	-33.44%	-38.66%	54.78%	-	-
Horiz. %	15.24%	-62.49%	86.30%	63.19%	94.94%	154.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	-	28.47%	28.45%	25.90%	22.30%	25.03%	-
YoY %	0.00%	-	0.07%	9.85%	16.14%	-10.91%	-	-
Horiz. %	110.95%	-	113.74%	113.66%	103.48%	89.09%	100.00%	-
Total Cost	211,988	103,756	311,734	208,137	180,001	222,234	242,880	-2.23%
YoY %	104.31%	-66.72%	49.77%	15.63%	-19.00%	-8.50%	-	-
Horiz. %	87.28%	42.72%	128.35%	85.70%	74.11%	91.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	733,818	717,285	681,530	618,317	549,089	483,261	419,173	9.77%
YoY %	2.30%	5.25%	10.22%	12.61%	13.62%	15.29%	-	-
Horiz. %	175.06%	171.12%	162.59%	147.51%	130.99%	115.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	733,818	717,285	681,530	618,317	549,089	483,261	419,173	9.77%
YoY %	2.30%	5.25%	10.22%	12.61%	13.62%	15.29%	-	-
Horiz. %	175.06%	171.12%	162.59%	147.51%	130.99%	115.29%	100.00%	-
NOSH	353,378	339,820	331,891	320,647	310,167	300,386	300,849	2.71%
YoY %	3.99%	2.39%	3.51%	3.38%	3.26%	-0.15%	-	-
Horiz. %	117.46%	112.95%	110.32%	106.58%	103.10%	99.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	1.09%	-10.38%	4.13%	4.51%	7.60%	9.79%	6.03%	-
YoY %	110.50%	-351.33%	-8.43%	-40.66%	-22.37%	62.35%	-	-
Horiz. %	18.08%	-172.14%	68.49%	74.79%	126.04%	162.35%	100.00%	-
ROE	0.32%	-1.36%	1.97%	1.59%	2.69%	4.99%	3.72%	-
YoY %	123.53%	-169.04%	23.90%	-40.89%	-46.09%	34.14%	-	-
Horiz. %	8.60%	-36.56%	52.96%	42.74%	72.31%	134.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	60.66	27.66	97.98	67.35	62.80	82.01	85.91	-5.63%
YoY %	119.31%	-71.77%	45.48%	7.25%	-23.42%	-4.54%	-	-
Horiz. %	70.61%	32.20%	114.05%	78.40%	73.10%	95.46%	100.00%	-
EPS	0.67	-2.87	4.05	3.07	4.77	8.03	5.18	-28.86%
YoY %	123.34%	-170.86%	31.92%	-35.64%	-40.60%	55.02%	-	-
Horiz. %	12.93%	-55.41%	78.19%	59.27%	92.08%	155.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0767	2.1109	2.0536	1.9106	1.7703	1.6088	1.3933	6.87%
YoY %	-1.62%	2.79%	7.48%	7.93%	10.04%	15.47%	-	-
Horiz. %	149.05%	151.50%	147.39%	137.13%	127.06%	115.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 320,647
RPS	60.65	26.60	92.02	61.68	55.12	69.71	73.14	-3.06%
YoY %	128.01%	-71.09%	49.19%	11.90%	-20.93%	-4.69%	-	-
Horiz. %	82.92%	36.37%	125.81%	84.33%	75.36%	95.31%	100.00%	-
EPS	0.67	-2.76	3.81	2.79	4.19	6.83	4.41	-26.93%
YoY %	124.28%	-172.44%	36.56%	-33.41%	-38.65%	54.88%	-	-
Horiz. %	15.19%	-62.59%	86.39%	63.27%	95.01%	154.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0766	2.0298	1.9286	1.7497	1.5538	1.3675	1.1862	9.77%
YoY %	2.31%	5.25%	10.22%	12.61%	13.62%	15.28%	-	-
Horiz. %	175.06%	171.12%	162.59%	147.50%	130.99%	115.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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	1.38	2.67	1.43	2.03	3.61	2.21	1.51	-1.48%
YoY %	-48.31%	86.71%	-29.56%	-43.77%	63.35%	46.36%	-	-
Horiz. %	91.39%	176.82%	94.70%	134.44%	239.07%	146.36%	100.00%	-
P/EPS	124.98	-25.82	34.55	45.02	47.59	22.54	25.10	30.64%
YoY %	584.04%	-174.73%	-23.26%	-5.40%	111.14%	-10.20%	-	-
Horiz. %	497.93%	-102.87%	137.65%	179.36%	189.60%	89.80%	100.00%	-
EY	0.80	-3.87	2.89	2.22	2.10	4.44	3.98	-23.44%
YoY %	120.67%	-233.91%	30.18%	5.71%	-52.70%	11.56%	-	-
Horiz. %	20.10%	-97.24%	72.61%	55.78%	52.76%	111.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.35	0.68	0.72	1.28	1.13	0.93	-13.10%
YoY %	14.29%	-48.53%	-5.56%	-43.75%	13.27%	21.51%	-	-
Horiz. %	43.01%	37.63%	73.12%	77.42%	137.63%	121.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
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	1.31	2.75	1.29	2.09	3.44	2.22	1.27	0.51%
YoY %	-52.36%	113.18%	-38.28%	-39.24%	54.95%	74.80%	-	-
Horiz. %	103.15%	216.54%	101.57%	164.57%	270.87%	174.80%	100.00%	-
P/EPS	118.28	-26.52	31.09	46.34	45.28	22.67	21.04	33.31%
YoY %	546.00%	-185.30%	-32.91%	2.34%	99.74%	7.75%	-	-
Horiz. %	562.17%	-126.05%	147.77%	220.25%	215.21%	107.75%	100.00%	-
EY	0.85	-3.77	3.22	2.16	2.21	4.41	4.75	-24.91%
YoY %	122.55%	-217.08%	49.07%	-2.26%	-49.89%	-7.16%	-	-
Horiz. %	17.89%	-79.37%	67.79%	45.47%	46.53%	92.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.36	0.61	0.74	1.22	1.13	0.78	-11.28%
YoY %	5.56%	-40.98%	-17.57%	-39.34%	7.96%	44.87%	-	-
Horiz. %	48.72%	46.15%	78.21%	94.87%	156.41%	144.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos