[KIMLUN] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 245.66%
YoY- 273.26%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 202,792 186,627 214,331 94,002 325,166 217,971 194,798 0.67%
PBT 1,556 12,861 3,244 -11,702 18,777 13,745 19,970 -34.63%
Tax -1,491 -4,065 -901 1,948 -5,345 -3,911 -5,173 -18.71%
NP 65 8,796 2,343 -9,754 13,432 9,834 14,797 -59.51%
-
NP to SH 100 8,865 2,375 -9,739 13,449 9,848 14,795 -56.50%
-
Tax Rate 95.82% 31.61% 27.77% - 28.47% 28.45% 25.90% -
Total Cost 202,727 177,831 211,988 103,756 311,734 208,137 180,001 2.00%
-
Net Worth 707,281 721,345 733,818 717,285 681,530 618,317 549,089 4.30%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 707,281 721,345 733,818 717,285 681,530 618,317 549,089 4.30%
NOSH 353,378 353,378 353,378 339,820 331,891 320,647 310,167 2.19%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.03% 4.71% 1.09% -10.38% 4.13% 4.51% 7.60% -
ROE 0.01% 1.23% 0.32% -1.36% 1.97% 1.59% 2.69% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.39 52.82 60.66 27.66 97.98 67.35 62.80 -1.48%
EPS 0.03 2.51 0.67 -2.87 4.05 3.07 4.77 -57.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0016 2.0414 2.0767 2.1109 2.0536 1.9106 1.7703 2.06%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.39 52.81 60.65 26.60 92.02 61.68 55.12 0.67%
EPS 0.03 2.51 0.67 -2.76 3.81 2.79 4.19 -56.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0015 2.0413 2.0766 2.0298 1.9286 1.7497 1.5538 4.30%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.72 0.70 0.84 0.74 1.40 1.37 2.27 -
P/RPS 1.25 1.33 1.38 2.67 1.43 2.03 3.61 -16.19%
P/EPS 2,544.18 27.90 124.98 -25.82 34.55 45.02 47.59 94.03%
EY 0.04 3.58 0.80 -3.87 2.89 2.22 2.10 -48.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.40 0.35 0.68 0.72 1.28 -19.04%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 20/09/21 27/08/20 29/08/19 29/08/18 29/08/17 -
Price 0.83 0.685 0.795 0.76 1.26 1.41 2.16 -
P/RPS 1.45 1.30 1.31 2.75 1.29 2.09 3.44 -13.40%
P/EPS 2,932.87 27.30 118.28 -26.52 31.09 46.34 45.28 100.33%
EY 0.03 3.66 0.85 -3.77 3.22 2.16 2.21 -51.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.38 0.36 0.61 0.74 1.22 -16.61%

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