[KIMLUN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 583.56%
YoY- 449.18%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 375,963 173,171 756,134 592,160 360,577 173,950 691,087 -33.43%
PBT 3,475 1,919 -3,698 29,252 6,254 -6,607 971 134.51%
Tax -3,058 -1,567 -3,593 -10,364 -3,585 480 -1,699 48.12%
NP 417 352 -7,291 18,888 2,669 -6,127 -728 -
-
NP to SH 512 412 -7,228 18,996 2,779 -6,086 -589 -
-
Tax Rate 88.00% 81.66% - 35.43% 57.32% - 174.97% -
Total Cost 375,546 172,819 763,425 573,272 357,908 180,077 691,815 -33.52%
-
Net Worth 707,281 710,744 710,355 736,610 721,345 715,231 721,239 -1.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 3,533 - - - 3,533 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 707,281 710,744 710,355 736,610 721,345 715,231 721,239 -1.29%
NOSH 353,378 353,378 353,378 353,378 353,378 353,378 353,378 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.11% 0.20% -0.96% 3.19% 0.74% -3.52% -0.11% -
ROE 0.07% 0.06% -1.02% 2.58% 0.39% -0.85% -0.08% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 106.40 49.01 213.99 167.58 102.04 49.23 195.58 -33.43%
EPS 0.14 0.12 -2.05 5.38 0.79 -1.72 -0.17 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.0016 2.0114 2.0103 2.0846 2.0414 2.0241 2.0411 -1.29%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 106.39 49.00 213.97 167.57 102.04 49.22 195.56 -33.43%
EPS 0.14 0.12 -2.05 5.38 0.79 -1.72 -0.17 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.0015 2.0113 2.0102 2.0845 2.0413 2.024 2.041 -1.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.72 0.745 0.77 0.65 0.70 0.765 0.81 -
P/RPS 0.68 1.52 0.36 0.39 0.69 1.55 0.41 40.24%
P/EPS 496.91 638.96 -37.64 12.09 89.01 -44.42 -485.94 -
EY 0.20 0.16 -2.66 8.27 1.12 -2.25 -0.21 -
DY 0.00 0.00 1.30 0.00 0.00 0.00 1.23 -
P/NAPS 0.36 0.37 0.38 0.31 0.34 0.38 0.40 -6.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.83 0.755 0.78 0.70 0.685 0.745 0.78 -
P/RPS 0.78 1.54 0.36 0.42 0.67 1.51 0.40 56.27%
P/EPS 572.83 647.54 -38.13 13.02 87.10 -43.26 -467.94 -
EY 0.17 0.15 -2.62 7.68 1.15 -2.31 -0.21 -
DY 0.00 0.00 1.28 0.00 0.00 0.00 1.28 -
P/NAPS 0.41 0.38 0.39 0.34 0.34 0.37 0.38 5.21%

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