T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 323.87 | 4.67 | 2.78 | 0.9% | 0.00 | 0.79 | 14.7% | 52.2% | 91.1% | 2623.6% | ||||||||
29 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 282.28 | 42.33 | 31.29 | 11.1% | 0.00 | 8.86 | 37.7% | 39.2% | 5727.6% | 31194.0% | ||||||||
30 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 205.06 | 1.42 | 0.54 | 0.3% | 0.00 | 0.15 | 22.3% | 18.4% | 91.9% | 30.3% | ||||||||
28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 263.89 | 8.89 | 6.65 | 2.5% | 1.00 | 1.88 | 24.1% | 60.9% | 6148.2% | 125.4% | ||||||||
29 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 212.72 | 0.69 | -0.11 | -0.1% | 0.00 | -0.03 | 4.9% | 8.2% | 210.0% | 100.7% | ||||||||
29 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 202.79 | 1.56 | 0.10 | 0.1% | 0.00 | 0.03 | 17.1% | 8.7% | 75.7% | 98.9% | ||||||||
30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 173.17 | 1.92 | 0.41 | 0.2% | 0.00 | 0.12 | 5.6% | 0.5% | 101.6% | 106.8% | ||||||||
28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 163.97 | -32.95 | -26.22 | -16.0% | 1.00 | -7.42 | 29.2% | 3.0% | 261.7% | 547.8% | ||||||||
29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 231.58 | 23.00 | 16.22 | 7.0% | 0.00 | 4.59 | 24.1% | 116.0% | 82.9% | 301.8% | ||||||||
29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 186.63 | 12.86 | 8.87 | 4.8% | 0.00 | 2.51 | 7.3% | 12.9% | 245.7% | 273.3% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 173.95 | -6.61 | -6.09 | -3.5% | 0.00 | -1.72 | 9.2% | 17.3% | 50.4% | 166.7% | ||||||||
28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 159.26 | -5.05 | -4.05 | -2.5% | 1.00 | -1.15 | 48.5% | 34.6% | 49.6% | 184.7% | ||||||||
29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 107.22 | -9.61 | -8.04 | -7.5% | 0.00 | -2.27 | 50.0% | 49.4% | 438.4% | 226.6% | ||||||||
20 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 214.33 | 3.24 | 2.38 | 1.1% | 0.00 | 0.67 | 1.9% | 128.0% | 74.0% | 124.4% | ||||||||
28 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 210.28 | 12.39 | 9.12 | 4.3% | 0.00 | 2.58 | 13.7% | 14.3% | 90.8% | 38.3% | ||||||||
26 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 243.56 | 8.96 | 4.78 | 2.0% | 1.00 | 1.39 | 15.0% | 24.6% | 24.7% | 71.4% | ||||||||
27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 211.81 | 8.86 | 6.35 | 3.0% | 0.00 | 1.87 | 125.3% | 37.0% | 165.2% | 48.4% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 94.00 | -11.70 | -9.74 | -10.4% | 0.00 | -2.87 | 61.7% | 71.1% | 247.7% | 172.4% | ||||||||
26 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 245.33 | 9.41 | 6.59 | 2.7% | 0.00 | 1.94 | 24.0% | 23.0% | 60.6% | 58.6% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 322.97 | 23.54 | 16.72 | 5.2% | 3.30 | 4.92 | 3.9% | 3.9% | 35.9% | 27.1% | ||||||||
28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 336.12 | 15.72 | 12.31 | 3.7% | 0.00 | 3.65 | 3.4% | 28.1% | 8.5% | 21.7% | ||||||||
29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 325.17 | 18.78 | 13.45 | 4.1% | 0.00 | 4.05 | 2.1% | 49.2% | 15.6% | 36.6% | ||||||||
30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 318.56 | 21.67 | 15.93 | 5.0% | 0.00 | 4.80 | 2.5% | 44.2% | 30.5% | 26.0% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 310.73 | 30.22 | 22.93 | 7.4% | 3.70 | 6.91 | 18.4% | 16.5% | 45.8% | 5.6% | ||||||||
30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 262.35 | 20.57 | 15.72 | 6.0% | 0.00 | 4.81 | 20.4% | 5.8% | 59.6% | 10.5% | ||||||||
29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 217.97 | 13.74 | 9.85 | 4.5% | 0.00 | 3.07 | 1.3% | 11.9% | 22.1% | 33.4% | ||||||||
30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 220.93 | 17.13 | 12.65 | 5.7% | 0.00 | 3.91 | 40.6% | 29.8% | 47.9% | 17.8% | ||||||||
27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 372.13 | 29.98 | 24.29 | 6.5% | 5.50 | 7.59 | 50.0% | 58.1% | 70.7% | 0.4% | ||||||||
29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 248.08 | 20.33 | 14.23 | 5.7% | 0.00 | 4.51 | 27.4% | 10.7% | 3.8% | 13.8% | ||||||||
29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 194.80 | 19.97 | 14.79 | 7.6% | 0.00 | 4.77 | 14.5% | 20.9% | 3.8% | 38.7% | ||||||||
30 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 170.18 | 19.85 | 15.38 | 9.0% | 0.00 | 4.96 | 27.7% | 27.5% | 36.4% | 10.1% | ||||||||
27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 235.35 | 33.25 | 24.19 | 10.3% | 6.50 | 7.80 | 5.0% | 1.5% | 46.5% | 13.0% | ||||||||
29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 224.18 | 21.96 | 16.51 | 7.4% | 0.00 | 5.38 | 9.0% | 7.0% | 31.6% | 15.8% | ||||||||
29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 246.35 | 31.05 | 24.12 | 9.8% | 0.00 | 8.03 | 4.9% | 4.7% | 41.0% | 54.8% | ||||||||
30 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 234.79 | 22.71 | 17.10 | 7.3% | 0.00 | 5.69 | 1.2% | 27.1% | 20.1% | 21.2% | ||||||||
26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 231.95 | 26.72 | 21.40 | 9.2% | 5.80 | 7.12 | 3.8% | 17.3% | 9.2% | 133.9% | ||||||||
26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 241.06 | 26.60 | 19.60 | 8.1% | 0.00 | 6.52 | 6.7% | 18.2% | 25.8% | 117.7% | ||||||||
27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 258.46 | 20.79 | 15.58 | 6.0% | 0.00 | 5.18 | 19.8% | 16.5% | 10.4% | 108.5% | ||||||||
28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 322.17 | 19.26 | 14.12 | 4.4% | 0.00 | 4.70 | 14.9% | 3.9% | 54.3% | 27.5% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 280.43 | 13.58 | 9.15 | 3.3% | 3.80 | 3.04 | 4.9% | 1.9% | 1.6% | 32.4% |
EPS | 11.68 sen |
Trailing PE (Sector Median: 18.2) | 9.3 |
PEG | 0.09 |
Altman Z | 1.3 |
Beaver | -0.042 |
Current Ratio | 1.76 |
Debt-Equity (DE) Ratio | 1.3 |
FCF Yield | -14.6 % |
Revenue QoQ | 14.73 % |
Revenue YoY | 52.25% |
Profit QoQ | -91.13 % |
Profit YoY | 2623.64 % |
Profit Margin (Sector Median: 1.5) | 3.84 % |
ROE (ROIC: 0.75) | 1.01 % |
Dividend Per Share (DPS) | 1.0 sen |
Dividend Yield (DY) | 0.92 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 18.2) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 1.5) | |
ROE (ROIC: 0.32) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 3 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 2.11 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 2.78 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 62.25 |
Expected Revenue (M) | 4510.62 |
Expected Growth (%) | 29.0 |
MR SIM TIAN LIANG added 40000.0 units announced on 17 Dec 2020 at ~RM0.8
Market Cap: 385 M.
Market Cap Class: Small caps
Number of Shares: 353 M.
Adjusted Float: 58.7%.
Stock highly correlated with
SENFONG (96%)
TRANSPORTATION & LOGISTICS (96%)
BURSA (95%)
CCK (95%)
KIMLUN CORPORATION BERHAD along with its subsidiaries, provides engineering and construction services. It is engaged in infrastructure and building construction, project management, industrial building systems (IBS) and manufacture of pre-cast concrete products. The company also trades in construction and building materials and also acts as a one-stop engineering services provider, Its infrastructure construction services comprise the construction of roads, drainage, bridges, flyovers and interchanges and the pre-cast concrete division manufactures a diverse range of pre-cast concrete products and IBS building components such as tunnel lining segments, pre-stressed concrete wall panels, pre-cast bath rooms, stair cases, box culverts and U-shaped drains.
Sectors: Construction
Code: 5171
Website: http://www.kimlun.com/kimlun-corp/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Phin Sdn Bhd | 37.31% | 143.71 |
Pang Khang Hau | 6.02% | 23.2 |
Pang Tin @ Pang Yon Tin | 5.41% | 20.83 |
Phang Piow @ Pang Choo Ing | 4.99% | 19.23 |
Yam Tai Fong | 2.78% | 10.71 |
Chin Lian Hing | 2.71% | 10.44 |
Sim Tian Liang | 2.35% | 9.06 |
Loh Oi Yoke | 1.23% | 4.73 |
Lew Kim Bock | 1.21% | 4.67 |
Sunny Pang Yi Lin | 1.16% | 4.48 |
Goh Ngee Tee | 1.09% | 4.21 |
Wang Ah Yu | 1.04% | 4.0 |
Leong Choon Thye | 1.02% | 3.93 |
UOB Kay Hian Pte Ltd | 0.87% | 3.34 |
Employees Provident Fund Board | 0.83% | 3.21 |
KWAP | 0.7% | 2.71 |
Dana Makmur Pheim | 0.68% | 2.62 |
Pang Yi Shia | 0.65% | 2.52 |
Pang Yili | 0.58% | 2.25 |
Pang Chew Ngo | 0.58% | 2.22 |
Etiqa Family Takaful Berhad | 0.51% | 1.96 |
Chai Yuen Chung | 0.44% | 1.69 |
Pang Koi Moy | 0.39% | 1.49 |