[KIMLUN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -73.94%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,302,819 979,847 643,723 318,557 1,011,979 701,249 438,896 106.13%
PBT 79,703 56,162 40,446 21,669 81,667 51,444 30,874 87.86%
Tax -21,318 -14,479 -11,108 -5,763 -20,601 -13,278 -8,450 85.00%
NP 58,385 41,683 29,338 15,906 61,066 38,166 22,424 88.93%
-
NP to SH 58,407 41,686 29,380 15,931 61,139 38,215 22,495 88.58%
-
Tax Rate 26.75% 25.78% 27.46% 26.60% 25.23% 25.81% 27.37% -
Total Cost 1,244,434 938,164 614,385 302,651 950,913 663,083 416,472 107.04%
-
Net Worth 720,446 698,372 681,530 680,435 664,671 632,555 618,317 10.69%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,213 - - - 12,279 - - -
Div Payout % 19.20% - - - 20.08% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 720,446 698,372 681,530 680,435 664,671 632,555 618,317 10.69%
NOSH 339,820 339,820 331,891 331,891 331,891 331,891 320,647 3.93%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.48% 4.25% 4.56% 4.99% 6.03% 5.44% 5.11% -
ROE 8.11% 5.97% 4.31% 2.34% 9.20% 6.04% 3.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 383.41 290.57 193.97 95.99 304.93 214.38 135.62 99.55%
EPS 17.42 12.49 8.85 4.80 18.81 11.84 7.02 82.98%
DPS 3.30 0.00 0.00 0.00 3.70 0.00 0.00 -
NAPS 2.1202 2.071 2.0536 2.0503 2.0028 1.9338 1.9106 7.16%
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 368.67 277.28 182.16 90.15 286.37 198.44 124.20 106.13%
EPS 16.53 11.80 8.31 4.51 17.30 10.81 6.37 88.51%
DPS 3.17 0.00 0.00 0.00 3.47 0.00 0.00 -
NAPS 2.0387 1.9762 1.9286 1.9255 1.8809 1.79 1.7497 10.69%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.25 1.21 1.40 1.18 1.08 1.25 1.37 -
P/RPS 0.33 0.42 0.72 1.23 0.35 0.58 1.01 -52.46%
P/EPS 7.27 9.79 15.81 24.58 5.86 10.70 19.71 -48.47%
EY 13.75 10.22 6.32 4.07 17.06 9.35 5.07 94.12%
DY 2.64 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.59 0.58 0.68 0.58 0.54 0.65 0.72 -12.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 30/11/18 29/08/18 -
Price 1.09 1.28 1.26 1.39 1.27 1.18 1.41 -
P/RPS 0.28 0.44 0.65 1.45 0.42 0.55 1.04 -58.20%
P/EPS 6.34 10.35 14.23 28.96 6.89 10.10 20.29 -53.85%
EY 15.77 9.66 7.03 3.45 14.51 9.90 4.93 116.63%
DY 3.03 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.51 0.62 0.61 0.68 0.63 0.61 0.74 -21.92%

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