[KIMLUN] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 41.89%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 592,160 531,826 551,144 979,847 701,249 613,056 705,325 -2.87%
PBT 29,252 6,024 6,565 56,162 51,444 60,145 75,718 -14.65%
Tax -10,364 -2,707 -3,391 -14,479 -13,278 -15,736 -17,984 -8.77%
NP 18,888 3,317 3,174 41,683 38,166 44,409 57,734 -16.98%
-
NP to SH 18,996 3,459 3,206 41,686 38,215 44,406 57,734 -16.90%
-
Tax Rate 35.43% 44.94% 51.65% 25.78% 25.81% 26.16% 23.75% -
Total Cost 573,272 528,509 547,970 938,164 663,083 568,647 647,591 -2.01%
-
Net Worth 736,610 725,797 712,426 698,372 632,555 568,290 505,743 6.46%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 736,610 725,797 712,426 698,372 632,555 568,290 505,743 6.46%
NOSH 353,378 353,378 339,820 339,820 331,891 312,059 304,664 2.50%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.19% 0.62% 0.58% 4.25% 5.44% 7.24% 8.19% -
ROE 2.58% 0.48% 0.45% 5.97% 6.04% 7.81% 11.42% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 167.58 150.51 162.20 290.57 214.38 196.46 231.51 -5.24%
EPS 5.38 0.98 0.94 12.49 11.84 14.23 18.95 -18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0846 2.054 2.0966 2.071 1.9338 1.8211 1.66 3.86%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 167.57 150.50 155.96 277.28 198.44 173.48 199.59 -2.87%
EPS 5.38 0.98 0.91 11.80 10.81 12.57 16.34 -16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0845 2.0539 2.016 1.9762 1.79 1.6081 1.4312 6.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.65 0.795 0.76 1.21 1.25 2.23 2.14 -
P/RPS 0.39 0.53 0.47 0.42 0.58 1.14 0.92 -13.32%
P/EPS 12.09 81.21 80.55 9.79 10.70 15.67 11.29 1.14%
EY 8.27 1.23 1.24 10.22 9.35 6.38 8.86 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.36 0.58 0.65 1.22 1.29 -21.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 27/11/20 28/11/19 30/11/18 29/11/17 29/11/16 -
Price 0.70 0.80 0.75 1.28 1.18 2.32 2.06 -
P/RPS 0.42 0.53 0.46 0.44 0.55 1.18 0.89 -11.75%
P/EPS 13.02 81.72 79.49 10.35 10.10 16.30 10.87 3.05%
EY 7.68 1.22 1.26 9.66 9.90 6.13 9.20 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.36 0.62 0.61 1.27 1.24 -19.39%

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