[KIMLUN] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
20-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -73.96%
YoY- 124.39%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 282,276 202,792 186,627 214,331 94,002 325,166 217,971 4.39%
PBT 42,332 1,556 12,861 3,244 -11,702 18,777 13,745 20.59%
Tax -11,197 -1,491 -4,065 -901 1,948 -5,345 -3,911 19.14%
NP 31,135 65 8,796 2,343 -9,754 13,432 9,834 21.15%
-
NP to SH 31,294 100 8,865 2,375 -9,739 13,449 9,848 21.22%
-
Tax Rate 26.45% 95.82% 31.61% 27.77% - 28.47% 28.45% -
Total Cost 251,141 202,727 177,831 211,988 103,756 311,734 208,137 3.17%
-
Net Worth 742,091 707,281 721,345 733,818 717,285 681,530 618,317 3.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 742,091 707,281 721,345 733,818 717,285 681,530 618,317 3.08%
NOSH 353,382 353,378 353,378 353,378 339,820 331,891 320,647 1.63%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.03% 0.03% 4.71% 1.09% -10.38% 4.13% 4.51% -
ROE 4.22% 0.01% 1.23% 0.32% -1.36% 1.97% 1.59% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 79.88 57.39 52.82 60.66 27.66 97.98 67.35 2.88%
EPS 8.86 0.03 2.51 0.67 -2.87 4.05 3.07 19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1001 2.0016 2.0414 2.0767 2.1109 2.0536 1.9106 1.58%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 80.33 57.71 53.11 60.99 26.75 92.54 62.03 4.39%
EPS 8.91 0.03 2.52 0.68 -2.77 3.83 2.80 21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1119 2.0128 2.0528 2.0883 2.0413 1.9395 1.7596 3.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.33 0.72 0.70 0.84 0.74 1.40 1.37 -
P/RPS 1.66 1.25 1.33 1.38 2.67 1.43 2.03 -3.29%
P/EPS 15.02 2,544.18 27.90 124.98 -25.82 34.55 45.02 -16.70%
EY 6.66 0.04 3.58 0.80 -3.87 2.89 2.22 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.36 0.34 0.40 0.35 0.68 0.72 -2.19%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 20/09/21 27/08/20 29/08/19 29/08/18 -
Price 1.40 0.83 0.685 0.795 0.76 1.26 1.41 -
P/RPS 1.75 1.45 1.30 1.31 2.75 1.29 2.09 -2.91%
P/EPS 15.81 2,932.87 27.30 118.28 -26.52 31.09 46.34 -16.39%
EY 6.33 0.03 3.66 0.85 -3.77 3.22 2.16 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.41 0.34 0.38 0.36 0.61 0.74 -1.64%

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