[KIMLUN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.59%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,011,979 701,249 438,896 220,925 985,190 613,056 364,977 96.99%
PBT 81,667 51,444 30,874 17,129 90,122 60,145 39,817 61.21%
Tax -20,601 -13,278 -8,450 -4,539 -21,574 -15,736 -9,638 65.70%
NP 61,066 38,166 22,424 12,590 68,548 44,409 30,179 59.77%
-
NP to SH 61,139 38,215 22,495 12,647 68,694 44,406 30,176 59.91%
-
Tax Rate 25.23% 25.81% 27.37% 26.50% 23.94% 26.16% 24.21% -
Total Cost 950,913 663,083 416,472 208,335 916,642 568,647 334,798 100.17%
-
Net Worth 664,671 632,555 618,317 620,480 606,764 568,290 549,029 13.55%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 12,279 - - - 17,598 - - -
Div Payout % 20.08% - - - 25.62% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 664,671 632,555 618,317 620,480 606,764 568,290 549,029 13.55%
NOSH 331,891 331,891 320,647 320,647 320,544 312,059 310,133 4.61%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.03% 5.44% 5.11% 5.70% 6.96% 7.24% 8.27% -
ROE 9.20% 6.04% 3.64% 2.04% 11.32% 7.81% 5.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 304.93 214.38 135.62 68.90 307.90 196.46 117.68 88.32%
EPS 18.81 11.84 7.02 3.91 21.87 14.23 9.73 54.99%
DPS 3.70 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 2.0028 1.9338 1.9106 1.935 1.8963 1.8211 1.7703 8.54%
Adjusted Per Share Value based on latest NOSH - 320,647
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 286.37 198.44 124.20 62.52 278.79 173.48 103.28 97.00%
EPS 17.30 10.81 6.37 3.58 19.44 12.57 8.54 59.89%
DPS 3.47 0.00 0.00 0.00 4.98 0.00 0.00 -
NAPS 1.8809 1.79 1.7497 1.7558 1.717 1.6081 1.5536 13.55%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.08 1.25 1.37 2.04 2.22 2.23 2.27 -
P/RPS 0.35 0.58 1.01 2.96 0.72 1.14 1.93 -67.86%
P/EPS 5.86 10.70 19.71 51.72 10.34 15.67 23.33 -60.09%
EY 17.06 9.35 5.07 1.93 9.67 6.38 4.29 150.37%
DY 3.43 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.54 0.65 0.72 1.05 1.17 1.22 1.28 -43.66%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.27 1.18 1.41 1.72 2.15 2.32 2.16 -
P/RPS 0.42 0.55 1.04 2.50 0.70 1.18 1.84 -62.54%
P/EPS 6.89 10.10 20.29 43.61 10.01 16.30 22.20 -54.06%
EY 14.51 9.90 4.93 2.29 9.99 6.13 4.50 117.79%
DY 2.91 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.63 0.61 0.74 0.89 1.13 1.27 1.22 -35.55%

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