[KIMLUN] YoY Annualized 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- 122.8%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 692,684 695,800 841,100 981,336 1,274,228 883,700 680,716 0.29%
PBT 7,676 -26,428 49,544 37,640 86,676 68,516 79,388 -32.23%
Tax -6,268 1,920 -13,192 -11,300 -23,052 -18,156 -17,860 -16.00%
NP 1,408 -24,508 36,352 26,340 63,624 50,360 61,528 -46.70%
-
NP to SH 1,648 -24,344 36,488 26,380 63,724 50,588 61,524 -45.28%
-
Tax Rate 81.66% - 26.63% 30.02% 26.60% 26.50% 22.50% -
Total Cost 691,276 720,308 804,748 954,996 1,210,604 833,340 619,188 1.85%
-
Net Worth 710,744 715,231 735,019 727,038 680,435 620,480 554,336 4.22%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 710,744 715,231 735,019 727,038 680,435 620,480 554,336 4.22%
NOSH 353,378 353,378 353,378 339,820 331,891 320,647 310,100 2.20%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.20% -3.52% 4.32% 2.68% 4.99% 5.70% 9.04% -
ROE 0.23% -3.40% 4.96% 3.63% 9.37% 8.15% 11.10% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 196.03 196.91 238.03 288.80 383.95 275.59 219.51 -1.86%
EPS 0.48 -6.88 10.32 7.76 19.20 15.64 19.84 -46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0114 2.0241 2.0801 2.1396 2.0503 1.935 1.7876 1.98%
Adjusted Per Share Value based on latest NOSH - 353,378
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 196.02 196.90 238.01 277.70 360.58 250.07 192.63 0.29%
EPS 0.47 -6.89 10.33 7.46 18.03 14.32 17.41 -45.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 2.024 2.08 2.0574 1.9255 1.7558 1.5687 4.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.745 0.765 0.865 0.56 1.18 2.04 2.24 -
P/RPS 0.38 0.39 0.36 0.19 0.31 0.74 1.02 -15.16%
P/EPS 159.74 -11.10 8.38 7.21 6.15 12.93 11.29 55.48%
EY 0.63 -9.01 11.94 13.86 16.27 7.73 8.86 -35.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.26 0.58 1.05 1.25 -18.35%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 28/05/21 26/06/20 30/05/19 30/05/18 30/05/17 -
Price 0.755 0.745 0.83 0.725 1.39 1.72 2.28 -
P/RPS 0.39 0.38 0.35 0.25 0.36 0.62 1.04 -15.07%
P/EPS 161.88 -10.81 8.04 9.34 7.24 10.90 11.49 55.37%
EY 0.62 -9.25 12.44 10.71 13.81 9.17 8.70 -35.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.34 0.68 0.89 1.28 -18.31%

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