Highlights

[KIMLUN] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 94,002 325,166 217,971 194,798 246,355 258,464 306,628 -17.87%
  YoY % -71.09% 49.18% 11.90% -20.93% -4.68% -15.71% -
  Horiz. % 30.66% 106.05% 71.09% 63.53% 80.34% 84.29% 100.00%
PBT -11,702 18,777 13,745 19,970 31,045 20,786 10,514 -
  YoY % -162.32% 36.61% -31.17% -35.67% 49.36% 97.70% -
  Horiz. % -111.30% 178.59% 130.73% 189.94% 295.27% 197.70% 100.00%
Tax 1,948 -5,345 -3,911 -5,173 -6,924 -5,202 -2,864 -
  YoY % 136.45% -36.67% 24.40% 25.29% -33.10% -81.63% -
  Horiz. % -68.02% 186.63% 136.56% 180.62% 241.76% 181.63% 100.00%
NP -9,754 13,432 9,834 14,797 24,121 15,584 7,650 -
  YoY % -172.62% 36.59% -33.54% -38.66% 54.78% 103.71% -
  Horiz. % -127.50% 175.58% 128.55% 193.42% 315.31% 203.71% 100.00%
NP to SH -9,739 13,449 9,848 14,795 24,121 15,584 7,650 -
  YoY % -172.41% 36.57% -33.44% -38.66% 54.78% 103.71% -
  Horiz. % -127.31% 175.80% 128.73% 193.40% 315.31% 203.71% 100.00%
Tax Rate - % 28.47 % 28.45 % 25.90 % 22.30 % 25.03 % 27.24 % -
  YoY % 0.00% 0.07% 9.85% 16.14% -10.91% -8.11% -
  Horiz. % 0.00% 104.52% 104.44% 95.08% 81.86% 91.89% 100.00%
Total Cost 103,756 311,734 208,137 180,001 222,234 242,880 298,978 -16.16%
  YoY % -66.72% 49.77% 15.63% -19.00% -8.50% -18.76% -
  Horiz. % 34.70% 104.27% 69.62% 60.21% 74.33% 81.24% 100.00%
Net Worth 717,285 681,530 618,317 549,089 483,261 419,173 381,435 11.09%
  YoY % 5.25% 10.22% 12.61% 13.62% 15.29% 9.89% -
  Horiz. % 188.05% 178.68% 162.10% 143.95% 126.70% 109.89% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 717,285 681,530 618,317 549,089 483,261 419,173 381,435 11.09%
  YoY % 5.25% 10.22% 12.61% 13.62% 15.29% 9.89% -
  Horiz. % 188.05% 178.68% 162.10% 143.95% 126.70% 109.89% 100.00%
NOSH 339,801 331,871 323,625 310,167 300,386 300,849 300,200 2.08%
  YoY % 2.39% 2.55% 4.34% 3.26% -0.15% 0.22% -
  Horiz. % 113.19% 110.55% 107.80% 103.32% 100.06% 100.22% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.38 % 4.13 % 4.51 % 7.60 % 9.79 % 6.03 % 2.49 % -
  YoY % -351.33% -8.43% -40.66% -22.37% 62.35% 142.17% -
  Horiz. % -416.87% 165.86% 181.12% 305.22% 393.17% 242.17% 100.00%
ROE -1.36 % 1.97 % 1.59 % 2.69 % 4.99 % 3.72 % 2.01 % -
  YoY % -169.04% 23.90% -40.89% -46.09% 34.14% 85.07% -
  Horiz. % -67.66% 98.01% 79.10% 133.83% 248.26% 185.07% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.66 97.98 67.35 62.80 82.01 85.91 102.14 -19.55%
  YoY % -71.77% 45.48% 7.25% -23.42% -4.54% -15.89% -
  Horiz. % 27.08% 95.93% 65.94% 61.48% 80.29% 84.11% 100.00%
EPS -2.87 4.05 3.07 4.77 8.03 5.18 2.55 -
  YoY % -170.86% 31.92% -35.64% -40.60% 55.02% 103.14% -
  Horiz. % -112.55% 158.82% 120.39% 187.06% 314.90% 203.14% 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 2.1109 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 8.82%
  YoY % 2.79% 7.48% 7.93% 10.04% 15.47% 9.66% -
  Horiz. % 166.13% 161.62% 150.37% 139.33% 126.62% 109.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.66 95.69 64.14 57.32 72.50 76.06 90.23 -17.87%
  YoY % -71.09% 49.19% 11.90% -20.94% -4.68% -15.70% -
  Horiz. % 30.65% 106.05% 71.08% 63.53% 80.35% 84.30% 100.00%
EPS -2.87 3.96 2.90 4.35 7.10 4.59 2.25 -
  YoY % -172.47% 36.55% -33.33% -38.73% 54.68% 104.00% -
  Horiz. % -127.56% 176.00% 128.89% 193.33% 315.56% 204.00% 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 2.1108 2.0056 1.8195 1.6158 1.4221 1.2335 1.1225 11.09%
  YoY % 5.25% 10.23% 12.61% 13.62% 15.29% 9.89% -
  Horiz. % 188.04% 178.67% 162.09% 143.95% 126.69% 109.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7400 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 -
P/RPS 2.67 1.43 2.03 3.61 2.21 1.51 1.55 9.48%
  YoY % 86.71% -29.56% -43.77% 63.35% 46.36% -2.58% -
  Horiz. % 172.26% 92.26% 130.97% 232.90% 142.58% 97.42% 100.00%
P/EPS -25.82 34.55 45.02 47.59 22.54 25.10 62.00 -
  YoY % -174.73% -23.26% -5.40% 111.14% -10.20% -59.52% -
  Horiz. % -41.65% 55.73% 72.61% 76.76% 36.35% 40.48% 100.00%
EY -3.87 2.89 2.22 2.10 4.44 3.98 1.61 -
  YoY % -233.91% 30.18% 5.71% -52.70% 11.56% 147.20% -
  Horiz. % -240.37% 179.50% 137.89% 130.43% 275.78% 247.20% 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 0.35 0.68 0.72 1.28 1.13 0.93 1.24 -18.99%
  YoY % -48.53% -5.56% -43.75% 13.27% 21.51% -25.00% -
  Horiz. % 28.23% 54.84% 58.06% 103.23% 91.13% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 0.7600 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 -
P/RPS 2.75 1.29 2.09 3.44 2.22 1.27 1.53 10.26%
  YoY % 113.18% -38.28% -39.24% 54.95% 74.80% -16.99% -
  Horiz. % 179.74% 84.31% 136.60% 224.84% 145.10% 83.01% 100.00%
P/EPS -26.52 31.09 46.34 45.28 22.67 21.04 61.22 -
  YoY % -185.30% -32.91% 2.34% 99.74% 7.75% -65.63% -
  Horiz. % -43.32% 50.78% 75.69% 73.96% 37.03% 34.37% 100.00%
EY -3.77 3.22 2.16 2.21 4.41 4.75 1.63 -
  YoY % -217.08% 49.07% -2.26% -49.89% -7.16% 191.41% -
  Horiz. % -231.29% 197.55% 132.52% 135.58% 270.55% 291.41% 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 0.36 0.61 0.74 1.22 1.13 0.78 1.23 -18.50%
  YoY % -40.98% -17.57% -39.34% 7.96% 44.87% -36.59% -
  Horiz. % 29.27% 49.59% 60.16% 99.19% 91.87% 63.41% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS