[KIMLUN] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 77.87%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 424,606 339,336 643,723 438,896 364,977 481,150 580,629 -5.07%
PBT 15,630 -2,292 40,446 30,874 39,817 53,760 40,044 -14.50%
Tax -4,199 -877 -11,108 -8,450 -9,638 -12,536 -10,344 -13.93%
NP 11,431 -3,169 29,338 22,424 30,179 41,224 29,700 -14.69%
-
NP to SH 11,497 -3,144 29,380 22,495 30,176 41,224 29,700 -14.61%
-
Tax Rate 26.87% - 27.46% 27.37% 24.21% 23.32% 25.83% -
Total Cost 413,175 342,505 614,385 416,472 334,798 439,926 550,929 -4.67%
-
Net Worth 733,818 717,285 681,530 618,317 549,029 483,390 418,836 9.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 733,818 717,285 681,530 618,317 549,029 483,390 418,836 9.78%
NOSH 353,378 339,820 331,891 320,647 310,133 300,466 300,607 2.72%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.69% -0.93% 4.56% 5.11% 8.27% 8.57% 5.12% -
ROE 1.57% -0.44% 4.31% 3.64% 5.50% 8.53% 7.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 120.16 99.86 193.97 135.62 117.68 160.13 193.15 -7.59%
EPS 3.25 -0.93 8.85 7.02 9.73 13.72 9.88 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0767 2.1109 2.0536 1.9106 1.7703 1.6088 1.3933 6.87%
Adjusted Per Share Value based on latest NOSH - 320,647
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 120.15 96.03 182.16 124.20 103.28 136.16 164.31 -5.07%
EPS 3.25 -0.89 8.31 6.37 8.54 11.67 8.40 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0766 2.0298 1.9286 1.7497 1.5536 1.3679 1.1852 9.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.84 0.74 1.40 1.37 2.27 1.81 1.30 -
P/RPS 0.70 0.74 0.72 1.01 1.93 1.13 0.67 0.73%
P/EPS 25.82 -79.98 15.81 19.71 23.33 13.19 13.16 11.87%
EY 3.87 -1.25 6.32 5.07 4.29 7.58 7.60 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.68 0.72 1.28 1.13 0.93 -13.10%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/09/21 27/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 -
Price 0.795 0.76 1.26 1.41 2.16 1.82 1.09 -
P/RPS 0.66 0.76 0.65 1.04 1.84 1.14 0.56 2.77%
P/EPS 24.43 -82.14 14.23 20.29 22.20 13.27 11.03 14.15%
EY 4.09 -1.22 7.03 4.93 4.50 7.54 9.06 -12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.61 0.74 1.22 1.13 0.78 -11.28%

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