[KIMLUN] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 59.62%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 107,220 211,808 336,124 262,353 248,079 224,175 241,061 -12.62%
PBT -9,606 8,857 15,716 20,570 20,328 21,958 26,598 -
Tax 1,492 -2,514 -3,371 -4,828 -6,098 -5,448 -6,999 -
NP -8,114 6,343 12,345 15,742 14,230 16,510 19,599 -
-
NP to SH -8,038 6,350 12,306 15,719 14,230 16,510 19,599 -
-
Tax Rate - 28.38% 21.45% 23.47% 30.00% 24.81% 26.31% -
Total Cost 115,334 205,465 323,779 246,611 233,849 207,665 221,462 -10.29%
-
Net Worth 725,797 712,426 698,372 632,555 574,595 509,416 438,392 8.75%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 725,797 712,426 698,372 632,555 574,595 509,416 438,392 8.75%
NOSH 353,378 339,820 339,820 331,891 315,521 306,877 300,598 2.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -7.57% 2.99% 3.67% 6.00% 5.74% 7.36% 8.13% -
ROE -1.11% 0.89% 1.76% 2.48% 2.48% 3.24% 4.47% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.34 62.33 99.68 80.20 78.63 73.05 80.19 -14.94%
EPS -2.27 1.87 3.65 4.81 4.51 5.38 6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.054 2.0966 2.071 1.9338 1.8211 1.66 1.4584 5.86%
Adjusted Per Share Value based on latest NOSH - 331,891
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.34 59.94 95.12 74.24 70.20 63.44 68.22 -12.62%
EPS -2.27 1.80 3.48 4.45 4.03 4.67 5.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0539 2.016 1.9762 1.79 1.626 1.4415 1.2406 8.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.795 0.76 1.21 1.25 2.23 2.14 1.20 -
P/RPS 2.62 1.22 1.21 1.56 2.84 2.93 1.50 9.73%
P/EPS -34.95 40.67 33.16 26.01 49.45 39.78 18.40 -
EY -2.86 2.46 3.02 3.84 2.02 2.51 5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.58 0.65 1.22 1.29 0.82 -11.63%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 28/11/19 30/11/18 29/11/17 29/11/16 26/11/15 -
Price 0.80 0.75 1.28 1.18 2.32 2.06 1.29 -
P/RPS 2.64 1.20 1.28 1.47 2.95 2.82 1.61 8.58%
P/EPS -35.17 40.13 35.08 24.56 51.44 38.29 19.79 -
EY -2.84 2.49 2.85 4.07 1.94 2.61 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.62 0.61 1.27 1.24 0.88 -12.67%

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