KLSE (MYR): KIMLUN (5171)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.31
Today's Change
-0.06 (4.38%)
Day's Change
1.31 - 1.37
Trading Volume
1,065,500
Market Cap
463 Million
NOSH
353 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
28-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
30-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
6,148.18% | 125.37%
Revenue | NP to SH
852,568.000 | 7,055.000
RPS | P/RPS
241.26 Cent | 0.54
EPS | P/E | EY
2.00 Cent | 65.62 | 1.52%
DPS | DY | Payout %
1.00 Cent | 0.76% | 50.09%
NAPS | P/NAPS
2.02 | 0.65
QoQ | YoY
127.32% | 197.61%
NP Margin | ROE
0.81% | 0.99%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Latest Audited Result
31-Dec-2023
Announcement Date
26-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
26-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
852,568.000 | 7,055.000
RPS | P/RPS
241.26 Cent | 0.54
EPS | P/E | EY
2.00 Cent | 65.62 | 1.52%
DPS | DY | Payout %
1.00 Cent | 0.76% | 50.09%
NAPS | P/NAPS
2.02 | 0.65
YoY
197.61%
NP Margin | ROE
0.81% | 0.99%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
852,568.000 | 7,055.000
RPS | P/RPS
241.26 Cent | 0.54
EPS | P/E | EY
2.00 Cent | 65.62 | 1.52%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
1216.23% | 197.61%
NP Margin | ROE
0.81% | 0.99%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 852,568 | 852,568 | 852,568 | 756,134 | 691,087 | 794,709 | 1,302,819 | 1,011,979 | 985,190 | 940,677 | 1,053,640 | 1,206,399 | -3.78% | |
PBT | 13,055 | 13,055 | 13,055 | -3,698 | 971 | 15,524 | 79,703 | 81,667 | 90,122 | 108,971 | 93,362 | 59,839 | -15.55% | |
Tax | -6,177 | -6,177 | -6,177 | -3,593 | -1,699 | -7,580 | -21,318 | -20,601 | -21,574 | -27,052 | -22,660 | -15,241 | -9.54% | |
NP | 6,878 | 6,878 | 6,878 | -7,291 | -728 | 7,944 | 58,385 | 61,066 | 68,548 | 81,919 | 70,702 | 44,598 | -18.74% | |
- | ||||||||||||||
NP to SH | 7,055 | 7,055 | 7,055 | -7,228 | -589 | 7,986 | 58,407 | 61,139 | 68,694 | 81,921 | 70,702 | 44,598 | -18.51% | |
- | ||||||||||||||
Tax Rate | 47.32% | 47.32% | 47.32% | - | 174.97% | 48.83% | 26.75% | 25.23% | 23.94% | 24.82% | 24.27% | 25.47% | - | |
Total Cost | 845,690 | 845,690 | 845,690 | 763,425 | 691,815 | 786,765 | 1,244,434 | 950,913 | 916,642 | 858,758 | 982,938 | 1,161,801 | -3.46% | |
- | ||||||||||||||
Net Worth | 713,818 | 713,818 | 713,818 | 710,355 | 721,239 | 706,494 | 720,446 | 664,671 | 606,764 | 539,218 | 459,803 | 390,463 | 6.92% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 713,818 | 713,818 | 713,818 | 710,355 | 721,239 | 706,494 | 720,446 | 664,671 | 606,764 | 539,218 | 459,803 | 390,463 | 6.92% | |
NOSH | 353,378 | 353,378 | 353,378 | 353,378 | 353,378 | 353,378 | 339,820 | 331,891 | 320,544 | 310,289 | 300,603 | 293,008 | 2.10% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 0.81% | 0.81% | 0.81% | -0.96% | -0.11% | 1.00% | 4.48% | 6.03% | 6.96% | 8.71% | 6.71% | 3.70% | - | |
ROE | 0.99% | 0.99% | 0.99% | -1.02% | -0.08% | 1.13% | 8.11% | 9.20% | 11.32% | 15.19% | 15.38% | 11.42% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 241.28 | 241.28 | 241.28 | 213.99 | 195.58 | 231.07 | 383.41 | 304.93 | 307.90 | 303.18 | 350.51 | 411.73 | -5.76% | |
EPS | 2.00 | 2.00 | 2.00 | -2.05 | -0.17 | 2.34 | 17.42 | 18.81 | 21.87 | 26.77 | 23.52 | 15.22 | -20.17% | |
DPS | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.30 | 3.70 | 5.50 | 6.50 | 5.80 | 3.80 | -13.77% | |
NAPS | 2.0201 | 2.0201 | 2.0201 | 2.0103 | 2.0411 | 2.0542 | 2.1202 | 2.0028 | 1.8963 | 1.7379 | 1.5296 | 1.3326 | 4.72% |
Adjusted Per Share Value based on latest NOSH - 353,378 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 241.26 | 241.26 | 241.26 | 213.97 | 195.56 | 224.89 | 368.67 | 286.37 | 278.79 | 266.19 | 298.16 | 341.39 | -3.78% | |
EPS | 2.00 | 2.00 | 2.00 | -2.05 | -0.17 | 2.26 | 16.53 | 17.30 | 19.44 | 23.18 | 20.01 | 12.62 | -18.49% | |
DPS | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.97 | 3.17 | 3.47 | 4.98 | 5.71 | 4.93 | 3.15 | -11.96% | |
NAPS | 2.02 | 2.02 | 2.02 | 2.0102 | 2.041 | 1.9992 | 2.0387 | 1.8809 | 1.717 | 1.5259 | 1.3011 | 1.1049 | 6.92% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 0.78 | 0.78 | 0.78 | 0.77 | 0.81 | 0.895 | 1.25 | 1.08 | 2.22 | 2.08 | 1.38 | 1.19 | - | |
P/RPS | 0.32 | 0.32 | 0.32 | 0.36 | 0.41 | 0.39 | 0.33 | 0.35 | 0.72 | 0.69 | 0.39 | 0.29 | 1.09% | |
P/EPS | 39.07 | 39.07 | 39.07 | -37.64 | -485.94 | 38.54 | 7.27 | 5.86 | 10.34 | 7.88 | 5.87 | 7.82 | 19.55% | |
EY | 2.56 | 2.56 | 2.56 | -2.66 | -0.21 | 2.59 | 13.75 | 17.06 | 9.67 | 12.69 | 17.04 | 12.79 | -16.35% | |
DY | 1.28 | 1.28 | 1.28 | 1.30 | 1.23 | 1.12 | 2.64 | 3.43 | 2.48 | 3.13 | 4.20 | 3.19 | -9.64% | |
P/NAPS | 0.39 | 0.39 | 0.39 | 0.38 | 0.40 | 0.44 | 0.59 | 0.54 | 1.17 | 1.20 | 0.90 | 0.89 | -8.75% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/02/24 | 28/02/24 | 28/02/24 | 28/02/23 | 28/02/22 | 26/03/21 | 27/02/20 | 28/02/19 | 27/02/18 | 27/02/17 | 26/02/16 | 26/02/15 | - | |
Price | 0.85 | 0.85 | 0.85 | 0.78 | 0.78 | 0.895 | 1.09 | 1.27 | 2.15 | 2.16 | 1.52 | 1.29 | - | |
P/RPS | 0.35 | 0.35 | 0.35 | 0.36 | 0.40 | 0.39 | 0.28 | 0.42 | 0.70 | 0.71 | 0.43 | 0.31 | 1.35% | |
P/EPS | 42.57 | 42.57 | 42.57 | -38.13 | -467.94 | 38.54 | 6.34 | 6.89 | 10.01 | 8.18 | 6.46 | 8.48 | 19.62% | |
EY | 2.35 | 2.35 | 2.35 | -2.62 | -0.21 | 2.59 | 15.77 | 14.51 | 9.99 | 12.22 | 15.47 | 11.80 | -16.40% | |
DY | 1.18 | 1.18 | 1.18 | 1.28 | 1.28 | 1.12 | 3.03 | 2.91 | 2.56 | 3.01 | 3.82 | 2.95 | -9.67% | |
P/NAPS | 0.42 | 0.42 | 0.42 | 0.39 | 0.38 | 0.44 | 0.51 | 0.63 | 1.13 | 1.24 | 0.99 | 0.97 | -8.87% |
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.
Good, construction sector is facing toughest headwinds now as mentioned above, what else can make it more worst? It's time to accumulate this undervalue fundamental sound company.
2021-01-17 21:09
https://www.channelnewsasia.com/news/singapore/work-begins-on-johor-bahru-singapore-rts-link-station-14020208
RTS shall be positive for Kimlun.
2021-01-23 08:48
Government has no money to implement big infrastructure project. Infrastructure companies will struggle for a couple of years. Higher construction materials cost, higher labour cost , labour shortage and lower productivity during pandemic will further add stress to P&L.
2021-02-09 19:20
Auditor resigned !
https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3200602
2021-10-13 19:40
dompeilee dompeilee Bought KimLun @ 76.5c
09/06/2020 10:33 AM
KEEP GOING my BABYYYYYyyy!!! =)
2021-11-17 14:59
KIMLUN good, got cash flow, CFO also steady. Strong support price. Buy buy buy
2022-04-18 14:26
Super super Small Cap below 150m with fundamental.......all warming up......gogogo
2022-12-01 12:18
Kimlun Corp Bhd has bagged a contract worth RM237.63 million from Melati Ehsan Holdings Bhd to undertake main building works for two blocks of serviced apartments in Selangor. Its wholly-owned subsidiary Kimlun Sdn Bhd accepted the award from Melati Ehsan's unit Bayu Melati Sdn Bhd. The construction work is expected to be completed by the end of January 2027.
2023-06-02 13:52
The Board of Directors of KIMLUN is pleased to announce that its wholly-owned subsidiary, Kimlun Sdn Bhd had accepted the award of two (2) contracts from Bandar Nusajaya Development Sdn Bhd pertaining to the construction of one (1) block of affordable apartment, 166 units of link houses, ancillary buildings and infrastructure, in the Mukim Pulai, Daerah Johor Bahru, Johor. The aggregate contract value of the two (2) contracts is Ringgit Malaysia Ninety-Five Million Four Hundred Thirteen Thousand Eight Hundred Twelve and Cents Thirteen Only (RM95,413,812.13).
2023-06-11 09:42
Kim Lun.....Excutive Chairman.......Pang Tin @ Pang Yon Tin.....recently started to buying....
2023-09-15 18:29
Price and volume surged for Kim Lun. Very consistent with more construction activities (houses and condo in JB). MRT Circle Line also come handy as it has manufacturing of precast and depo in Senawang.
1 month ago
The Board of Directors of KIMLUN is pleased to announce that its wholly-owned subsidiary, Kimlun Sdn Bhd had accepted the award of a construction contract from Astaka Development Sdn Bhd for main building works for a serviced residence development, Aliva Mount Austin, in Daerah Johor Bahru, Johor.
The contract value of the contract is RM150,000,000.00.
The construction work is expected to be completed in the fourth quarter of 2026.
https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3439086
3 weeks ago
First TOD by Crescendo going to take place in second half of this year. Land acquisition completed for 72 million.
https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3436523
The Group plans to launch 1,200 units of serviced apartments which are located within the vicinity of the RTS terminal at Bukit Chagar with a total GDV of approximately RM1 billion in second half of FY2025.
Taking 30% gross pretax profit, that is rm 300 million. So cost of development inclusive of land is rm 700 million. Land cost is about 10% of capital outlay is very very low. Normally for high rise, it should be 15 to 20% of the development cost.
Construction cost is between 50% to 60% of development cost, i.e. 350 million to 420 million. Since KimLun has the expertise to build high rise, and it has worked well with Crescendo before, there is good chance KimLun can get get this job by end of June.
2 weeks ago
tualp
RTS Project to be announced soon.
2020-12-24 16:29