[KIMLUN] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 101.57%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 263,886 212,719 202,792 173,171 163,974 231,583 186,627 25.89%
PBT 8,894 686 1,556 1,919 -32,950 22,998 12,861 -21.74%
Tax -2,280 -839 -1,491 -1,567 6,771 -6,779 -4,065 -31.91%
NP 6,614 -153 65 352 -26,179 16,219 8,796 -17.26%
-
NP to SH 6,653 -110 100 412 -26,224 16,217 8,865 -17.37%
-
Tax Rate 25.64% 122.30% 95.82% 81.66% - 29.48% 31.61% -
Total Cost 257,272 212,872 202,727 172,819 190,153 215,364 177,831 27.82%
-
Net Worth 713,818 707,175 707,281 710,744 710,355 736,610 721,345 -0.69%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,533 - - - 3,533 - - -
Div Payout % 53.11% - - - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 713,818 707,175 707,281 710,744 710,355 736,610 721,345 -0.69%
NOSH 353,378 353,378 353,378 353,378 353,378 353,378 353,378 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.51% -0.07% 0.03% 0.20% -15.97% 7.00% 4.71% -
ROE 0.93% -0.02% 0.01% 0.06% -3.69% 2.20% 1.23% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 74.68 60.20 57.39 49.01 46.40 65.54 52.82 25.89%
EPS 1.88 -0.03 0.03 0.12 -7.42 4.59 2.51 -17.48%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.0201 2.0013 2.0016 2.0114 2.0103 2.0846 2.0414 -0.69%
Adjusted Per Share Value based on latest NOSH - 353,378
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 74.67 60.20 57.39 49.00 46.40 65.53 52.81 25.89%
EPS 1.88 -0.03 0.03 0.12 -7.42 4.59 2.51 -17.48%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.02 2.0012 2.0015 2.0113 2.0102 2.0845 2.0413 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.78 0.82 0.72 0.745 0.77 0.65 0.70 -
P/RPS 1.04 1.36 1.25 1.52 1.66 0.99 1.33 -15.08%
P/EPS 41.43 -2,634.12 2,544.18 638.96 -10.38 14.16 27.90 30.06%
EY 2.41 -0.04 0.04 0.16 -9.64 7.06 3.58 -23.13%
DY 1.28 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.39 0.41 0.36 0.37 0.38 0.31 0.34 9.55%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.85 0.80 0.83 0.755 0.78 0.70 0.685 -
P/RPS 1.14 1.33 1.45 1.54 1.68 1.07 1.30 -8.36%
P/EPS 45.15 -2,569.88 2,932.87 647.54 -10.51 15.25 27.30 39.72%
EY 2.22 -0.04 0.03 0.15 -9.51 6.56 3.66 -28.27%
DY 1.18 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.42 0.40 0.41 0.38 0.39 0.34 0.34 15.08%

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