[KIMLUN] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -7.79%
YoY- 30.61%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 981,336 1,302,819 1,306,462 1,287,446 1,274,228 1,011,979 934,998 3.27%
PBT 37,640 79,703 74,882 80,892 86,676 81,667 68,592 -32.94%
Tax -11,300 -21,318 -19,305 -22,216 -23,052 -20,601 -17,704 -25.84%
NP 26,340 58,385 55,577 58,676 63,624 61,066 50,888 -35.50%
-
NP to SH 26,380 58,407 55,581 58,760 63,724 61,139 50,953 -35.49%
-
Tax Rate 30.02% 26.75% 25.78% 27.46% 26.60% 25.23% 25.81% -
Total Cost 954,996 1,244,434 1,250,885 1,228,770 1,210,604 950,913 884,110 5.27%
-
Net Worth 727,038 720,446 698,372 681,530 680,435 664,671 632,555 9.71%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 11,213 - - - 12,279 - -
Div Payout % - 19.20% - - - 20.08% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 727,038 720,446 698,372 681,530 680,435 664,671 632,555 9.71%
NOSH 339,820 339,820 339,820 331,891 331,891 331,891 331,891 1.58%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.68% 4.48% 4.25% 4.56% 4.99% 6.03% 5.44% -
ROE 3.63% 8.11% 7.96% 8.62% 9.37% 9.20% 8.06% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 288.80 383.41 387.43 387.94 383.95 304.93 285.84 0.68%
EPS 7.76 17.42 16.65 17.70 19.20 18.81 15.79 -37.69%
DPS 0.00 3.30 0.00 0.00 0.00 3.70 0.00 -
NAPS 2.1396 2.1202 2.071 2.0536 2.0503 2.0028 1.9338 6.96%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 277.70 368.67 369.70 364.32 360.58 286.37 264.59 3.27%
EPS 7.46 16.53 15.73 16.63 18.03 17.30 14.42 -35.53%
DPS 0.00 3.17 0.00 0.00 0.00 3.47 0.00 -
NAPS 2.0574 2.0387 1.9762 1.9286 1.9255 1.8809 1.79 9.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.56 1.25 1.21 1.40 1.18 1.08 1.25 -
P/RPS 0.19 0.33 0.31 0.36 0.31 0.35 0.44 -42.84%
P/EPS 7.21 7.27 7.34 7.91 6.15 5.86 8.02 -6.84%
EY 13.86 13.75 13.62 12.65 16.27 17.06 12.46 7.34%
DY 0.00 2.64 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 0.26 0.59 0.58 0.68 0.58 0.54 0.65 -45.68%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 30/11/18 -
Price 0.725 1.09 1.28 1.26 1.39 1.27 1.18 -
P/RPS 0.25 0.28 0.33 0.32 0.36 0.42 0.41 -28.07%
P/EPS 9.34 6.34 7.77 7.12 7.24 6.89 7.58 14.92%
EY 10.71 15.77 12.88 14.05 13.81 14.51 13.20 -12.99%
DY 0.00 3.03 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.34 0.51 0.62 0.61 0.68 0.63 0.61 -32.24%

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