[KIMLUN] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -9.6%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 874,116 998,432 1,229,596 1,302,819 1,290,577 1,216,806 1,109,611 -14.66%
PBT 30,106 36,965 67,444 79,703 86,385 91,239 86,207 -50.31%
Tax -10,230 -11,087 -18,380 -21,318 -21,802 -23,259 -21,825 -39.57%
NP 19,876 25,878 49,064 58,385 64,583 67,980 64,382 -54.22%
-
NP to SH 19,927 25,883 49,071 58,407 64,611 68,024 64,423 -54.16%
-
Tax Rate 33.98% 29.99% 27.25% 26.75% 25.24% 25.49% 25.32% -
Total Cost 854,240 972,554 1,180,532 1,244,434 1,225,994 1,148,826 1,045,229 -12.55%
-
Net Worth 712,426 717,285 727,038 720,446 698,372 681,530 680,435 3.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,213 11,213 11,213 11,213 12,279 12,279 12,279 -5.85%
Div Payout % 56.27% 43.32% 22.85% 19.20% 19.00% 18.05% 19.06% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 712,426 717,285 727,038 720,446 698,372 681,530 680,435 3.10%
NOSH 339,820 339,820 339,820 339,820 339,820 331,891 331,891 1.58%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.27% 2.59% 3.99% 4.48% 5.00% 5.59% 5.80% -
ROE 2.80% 3.61% 6.75% 8.11% 9.25% 9.98% 9.47% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 257.24 293.83 361.86 383.41 382.72 366.65 334.35 -15.99%
EPS 5.86 7.62 14.44 17.19 19.16 20.50 19.41 -54.89%
DPS 3.30 3.30 3.30 3.30 3.70 3.70 3.70 -7.32%
NAPS 2.0966 2.1109 2.1396 2.1202 2.071 2.0536 2.0503 1.49%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 247.36 282.54 347.95 368.67 365.21 344.33 314.00 -14.66%
EPS 5.64 7.32 13.89 16.53 18.28 19.25 18.23 -54.15%
DPS 3.17 3.17 3.17 3.17 3.47 3.47 3.47 -5.83%
NAPS 2.016 2.0298 2.0574 2.0387 1.9762 1.9286 1.9255 3.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.76 0.74 0.56 1.25 1.21 1.40 1.18 -
P/RPS 0.30 0.25 0.15 0.33 0.32 0.38 0.35 -9.74%
P/EPS 12.96 9.71 3.88 7.27 6.32 6.83 6.08 65.40%
EY 7.72 10.29 25.79 13.75 15.83 14.64 16.45 -39.52%
DY 4.34 4.46 5.89 2.64 3.06 2.64 3.14 24.00%
P/NAPS 0.36 0.35 0.26 0.59 0.58 0.68 0.58 -27.17%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 26/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.75 0.76 0.725 1.09 1.28 1.26 1.39 -
P/RPS 0.29 0.26 0.20 0.28 0.33 0.34 0.42 -21.82%
P/EPS 12.79 9.98 5.02 6.34 6.68 6.15 7.16 47.06%
EY 7.82 10.02 19.92 15.77 14.97 16.27 13.97 -32.00%
DY 4.40 4.34 4.55 3.03 2.89 2.94 2.66 39.73%
P/NAPS 0.36 0.36 0.34 0.51 0.62 0.61 0.68 -34.48%

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