[KIMLUN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.9%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 734,858 1,306,462 934,998 817,408 940,433 1,095,586 1,239,948 -8.34%
PBT 8,753 74,882 68,592 80,193 100,957 88,856 63,810 -28.16%
Tax -4,521 -19,305 -17,704 -20,981 -23,978 -23,124 -16,636 -19.50%
NP 4,232 55,577 50,888 59,212 76,978 65,732 47,174 -33.06%
-
NP to SH 4,274 55,581 50,953 59,208 76,978 65,732 47,174 -32.95%
-
Tax Rate 51.65% 25.78% 25.81% 26.16% 23.75% 26.02% 26.07% -
Total Cost 730,626 1,250,885 884,110 758,196 863,454 1,029,854 1,192,773 -7.83%
-
Net Worth 712,426 698,372 632,555 568,290 505,743 438,400 377,949 11.13%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 712,426 698,372 632,555 568,290 505,743 438,400 377,949 11.13%
NOSH 339,820 339,820 331,891 312,059 304,664 300,603 290,573 2.64%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.58% 4.25% 5.44% 7.24% 8.19% 6.00% 3.80% -
ROE 0.60% 7.96% 8.06% 10.42% 15.22% 14.99% 12.48% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 216.26 387.43 285.84 261.94 308.68 364.46 426.72 -10.70%
EPS 1.25 16.65 15.79 18.97 25.27 21.87 16.24 -34.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0966 2.071 1.9338 1.8211 1.66 1.4584 1.3007 8.27%
Adjusted Per Share Value based on latest NOSH - 315,521
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 207.95 369.70 264.59 231.31 266.12 310.03 350.88 -8.34%
EPS 1.21 15.73 14.42 16.75 21.78 18.60 13.35 -32.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.016 1.9762 1.79 1.6081 1.4312 1.2406 1.0695 11.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.76 1.21 1.25 2.23 2.14 1.20 1.48 -
P/RPS 0.35 0.31 0.44 0.85 0.69 0.33 0.35 0.00%
P/EPS 60.41 7.34 8.02 11.75 8.47 5.49 9.12 37.00%
EY 1.66 13.62 12.46 8.51 11.81 18.22 10.97 -26.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.58 0.65 1.22 1.29 0.82 1.14 -17.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 -
Price 0.75 1.28 1.18 2.32 2.06 1.29 1.33 -
P/RPS 0.35 0.33 0.41 0.89 0.67 0.35 0.31 2.04%
P/EPS 59.62 7.77 7.58 12.23 8.15 5.90 8.19 39.17%
EY 1.68 12.88 13.20 8.18 12.27 16.95 12.21 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.62 0.61 1.27 1.24 0.88 1.02 -15.92%

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