Highlights

[KIMLUN] QoQ Quarter Result on 2020-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -247.67%    YoY -     -172.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 94,002 245,334 322,972 336,124 325,166 318,557 310,730 -54.97%
  QoQ % -61.68% -24.04% -3.91% 3.37% 2.07% 2.52% -
  Horiz. % 30.25% 78.95% 103.94% 108.17% 104.65% 102.52% 100.00%
PBT -11,702 9,410 23,541 15,716 18,777 21,669 30,223 -
  QoQ % -224.36% -60.03% 49.79% -16.30% -13.35% -28.30% -
  Horiz. % -38.72% 31.14% 77.89% 52.00% 62.13% 71.70% 100.00%
Tax 1,948 -2,825 -6,839 -3,371 -5,345 -5,763 -7,323 -
  QoQ % 168.96% 58.69% -102.88% 36.93% 7.25% 21.30% -
  Horiz. % -26.60% 38.58% 93.39% 46.03% 72.99% 78.70% 100.00%
NP -9,754 6,585 16,702 12,345 13,432 15,906 22,900 -
  QoQ % -248.12% -60.57% 35.29% -8.09% -15.55% -30.54% -
  Horiz. % -42.59% 28.76% 72.93% 53.91% 58.66% 69.46% 100.00%
NP to SH -9,739 6,595 16,721 12,306 13,449 15,931 22,925 -
  QoQ % -247.67% -60.56% 35.88% -8.50% -15.58% -30.51% -
  Horiz. % -42.48% 28.77% 72.94% 53.68% 58.67% 69.49% 100.00%
Tax Rate - % 30.02 % 29.05 % 21.45 % 28.47 % 26.60 % 24.23 % -
  QoQ % 0.00% 3.34% 35.43% -24.66% 7.03% 9.78% -
  Horiz. % 0.00% 123.90% 119.89% 88.53% 117.50% 109.78% 100.00%
Total Cost 103,756 238,749 306,270 323,779 311,734 302,651 287,830 -49.38%
  QoQ % -56.54% -22.05% -5.41% 3.86% 3.00% 5.15% -
  Horiz. % 36.05% 82.95% 106.41% 112.49% 108.30% 105.15% 100.00%
Net Worth 717,285 727,038 720,446 698,372 681,530 680,435 664,671 5.21%
  QoQ % -1.34% 0.92% 3.16% 2.47% 0.16% 2.37% -
  Horiz. % 107.92% 109.38% 108.39% 105.07% 102.54% 102.37% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 11,213 - - - 12,279 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.32% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 67.06 % - % - % - % 53.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.21% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 717,285 727,038 720,446 698,372 681,530 680,435 664,671 5.21%
  QoQ % -1.34% 0.92% 3.16% 2.47% 0.16% 2.37% -
  Horiz. % 107.92% 109.38% 108.39% 105.07% 102.54% 102.37% 100.00%
NOSH 339,801 339,801 339,801 337,215 331,871 331,871 331,871 1.59%
  QoQ % 0.00% 0.00% 0.77% 1.61% 0.00% 0.00% -
  Horiz. % 102.39% 102.39% 102.39% 101.61% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -10.38 % 2.68 % 5.17 % 3.67 % 4.13 % 4.99 % 7.37 % -
  QoQ % -487.31% -48.16% 40.87% -11.14% -17.23% -32.29% -
  Horiz. % -140.84% 36.36% 70.15% 49.80% 56.04% 67.71% 100.00%
ROE -1.36 % 0.91 % 2.32 % 1.76 % 1.97 % 2.34 % 3.45 % -
  QoQ % -249.45% -60.78% 31.82% -10.66% -15.81% -32.17% -
  Horiz. % -39.42% 26.38% 67.25% 51.01% 57.10% 67.83% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.66 72.20 95.05 99.68 97.98 95.99 93.63 -55.68%
  QoQ % -61.69% -24.04% -4.64% 1.74% 2.07% 2.52% -
  Horiz. % 29.54% 77.11% 101.52% 106.46% 104.65% 102.52% 100.00%
EPS -2.87 1.94 4.92 3.65 4.05 4.80 6.91 -
  QoQ % -247.94% -60.57% 34.79% -9.88% -15.62% -30.54% -
  Horiz. % -41.53% 28.08% 71.20% 52.82% 58.61% 69.46% 100.00%
DPS 0.00 0.00 3.30 0.00 0.00 0.00 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.19% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1109 2.1396 2.1202 2.0710 2.0536 2.0503 2.0028 3.57%
  QoQ % -1.34% 0.92% 2.38% 0.85% 0.16% 2.37% -
  Horiz. % 105.40% 106.83% 105.86% 103.41% 102.54% 102.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.66 72.20 95.04 98.91 95.69 93.74 91.44 -54.97%
  QoQ % -61.69% -24.03% -3.91% 3.37% 2.08% 2.52% -
  Horiz. % 30.25% 78.96% 103.94% 108.17% 104.65% 102.52% 100.00%
EPS -2.87 1.94 4.92 3.62 3.96 4.69 6.75 -
  QoQ % -247.94% -60.57% 35.91% -8.59% -15.57% -30.52% -
  Horiz. % -42.52% 28.74% 72.89% 53.63% 58.67% 69.48% 100.00%
DPS 0.00 0.00 3.30 0.00 0.00 0.00 3.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.41% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1108 2.1395 2.1201 2.0551 2.0056 2.0023 1.9559 5.22%
  QoQ % -1.34% 0.92% 3.16% 2.47% 0.16% 2.37% -
  Horiz. % 107.92% 109.39% 108.40% 105.07% 102.54% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.7400 0.5600 1.2500 1.2100 1.4000 1.1800 1.0800 -
P/RPS 2.67 0.78 1.32 1.21 1.43 1.23 1.15 75.43%
  QoQ % 242.31% -40.91% 9.09% -15.38% 16.26% 6.96% -
  Horiz. % 232.17% 67.83% 114.78% 105.22% 124.35% 106.96% 100.00%
P/EPS -25.82 28.85 25.40 33.16 34.55 24.58 15.63 -
  QoQ % -189.50% 13.58% -23.40% -4.02% 40.56% 57.26% -
  Horiz. % -165.20% 184.58% 162.51% 212.16% 221.05% 157.26% 100.00%
EY -3.87 3.47 3.94 3.02 2.89 4.07 6.40 -
  QoQ % -211.53% -11.93% 30.46% 4.50% -28.99% -36.41% -
  Horiz. % -60.47% 54.22% 61.56% 47.19% 45.16% 63.59% 100.00%
DY 0.00 0.00 2.64 0.00 0.00 0.00 3.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.26 0.59 0.58 0.68 0.58 0.54 -25.13%
  QoQ % 34.62% -55.93% 1.72% -14.71% 17.24% 7.41% -
  Horiz. % 64.81% 48.15% 109.26% 107.41% 125.93% 107.41% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 26/06/20 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.7600 0.7250 1.0900 1.2800 1.2600 1.3900 1.2700 -
P/RPS 2.75 1.00 1.15 1.28 1.29 1.45 1.36 59.97%
  QoQ % 175.00% -13.04% -10.16% -0.78% -11.03% 6.62% -
  Horiz. % 202.21% 73.53% 84.56% 94.12% 94.85% 106.62% 100.00%
P/EPS -26.52 37.35 22.15 35.08 31.09 28.96 18.39 -
  QoQ % -171.00% 68.62% -36.86% 12.83% 7.35% 57.48% -
  Horiz. % -144.21% 203.10% 120.45% 190.76% 169.06% 157.48% 100.00%
EY -3.77 2.68 4.51 2.85 3.22 3.45 5.44 -
  QoQ % -240.67% -40.58% 58.25% -11.49% -6.67% -36.58% -
  Horiz. % -69.30% 49.26% 82.90% 52.39% 59.19% 63.42% 100.00%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.12% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.34 0.51 0.62 0.61 0.68 0.63 -31.16%
  QoQ % 5.88% -33.33% -17.74% 1.64% -10.29% 7.94% -
  Horiz. % 57.14% 53.97% 80.95% 98.41% 96.83% 107.94% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

284  367  549  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.205-0.02 
 AT 0.095+0.005 
 IMPIANA 0.105+0.025 
 VC 0.055-0.005 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.14-0.04 
 DNEX 0.215-0.02 
 LUSTER-WA 0.115-0.01 
 ISTONE 0.235+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS