Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -29.84%    YoY -     66.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,288,660 1,206,399 1,239,948 1,278,630 1,330,748 946,996 901,460 26.93%
  QoQ % 6.82% -2.71% -3.03% -3.92% 40.52% 5.05% -
  Horiz. % 142.95% 133.83% 137.55% 141.84% 147.62% 105.05% 100.00%
PBT 77,032 59,839 63,810 72,384 102,712 38,175 38,249 59.55%
  QoQ % 28.73% -6.22% -11.84% -29.53% 169.06% -0.19% -
  Horiz. % 201.39% 156.44% 166.83% 189.24% 268.53% 99.81% 100.00%
Tax -20,568 -15,241 -16,636 -19,146 -26,836 -2,699 -7,889 89.53%
  QoQ % -34.95% 8.39% 13.11% 28.66% -894.29% 65.79% -
  Horiz. % 260.71% 193.18% 210.87% 242.68% 340.16% 34.21% 100.00%
NP 56,464 44,598 47,174 53,238 75,876 35,476 30,360 51.29%
  QoQ % 26.61% -5.46% -11.39% -29.84% 113.88% 16.85% -
  Horiz. % 185.98% 146.90% 155.38% 175.36% 249.92% 116.85% 100.00%
NP to SH 56,464 44,598 47,174 53,238 75,876 35,715 30,533 50.72%
  QoQ % 26.61% -5.46% -11.39% -29.84% 112.45% 16.97% -
  Horiz. % 184.93% 146.06% 154.50% 174.36% 248.50% 116.97% 100.00%
Tax Rate 26.70 % 25.47 % 26.07 % 26.45 % 26.13 % 7.07 % 20.63 % 18.78%
  QoQ % 4.83% -2.30% -1.44% 1.22% 269.59% -65.73% -
  Horiz. % 129.42% 123.46% 126.37% 128.21% 126.66% 34.27% 100.00%
Total Cost 1,232,196 1,161,801 1,192,773 1,225,392 1,254,872 911,520 871,100 26.04%
  QoQ % 6.06% -2.60% -2.66% -2.35% 37.67% 4.64% -
  Horiz. % 141.45% 133.37% 136.93% 140.67% 144.06% 104.64% 100.00%
Net Worth 414,319 390,463 377,949 362,605 344,881 299,176 286,394 27.94%
  QoQ % 6.11% 3.31% 4.23% 5.14% 15.28% 4.46% -
  Horiz. % 144.67% 136.34% 131.97% 126.61% 120.42% 104.46% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 11,134 - - - 7,215 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 154.31% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 24.97 % - % - % - % 20.20 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.61% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 414,319 390,463 377,949 362,605 344,881 299,176 286,394 27.94%
  QoQ % 6.11% 3.31% 4.23% 5.14% 15.28% 4.46% -
  Horiz. % 144.67% 136.34% 131.97% 126.61% 120.42% 104.46% 100.00%
NOSH 300,340 293,008 290,573 285,381 270,347 240,514 240,546 15.97%
  QoQ % 2.50% 0.84% 1.82% 5.56% 12.40% -0.01% -
  Horiz. % 124.86% 121.81% 120.80% 118.64% 112.39% 99.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.38 % 3.70 % 3.80 % 4.16 % 5.70 % 3.75 % 3.37 % 19.11%
  QoQ % 18.38% -2.63% -8.65% -27.02% 52.00% 11.28% -
  Horiz. % 129.97% 109.79% 112.76% 123.44% 169.14% 111.28% 100.00%
ROE 13.63 % 11.42 % 12.48 % 14.68 % 22.00 % 11.94 % 10.66 % 17.82%
  QoQ % 19.35% -8.49% -14.99% -33.27% 84.25% 12.01% -
  Horiz. % 127.86% 107.13% 117.07% 137.71% 206.38% 112.01% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 429.07 411.73 426.72 448.04 492.24 393.74 374.76 9.45%
  QoQ % 4.21% -3.51% -4.76% -8.98% 25.02% 5.06% -
  Horiz. % 114.49% 109.86% 113.86% 119.55% 131.35% 105.06% 100.00%
EPS 18.80 15.22 16.24 18.64 28.08 14.85 12.69 29.99%
  QoQ % 23.52% -6.28% -12.88% -33.62% 89.09% 17.02% -
  Horiz. % 148.15% 119.94% 127.97% 146.89% 221.28% 117.02% 100.00%
DPS 0.00 3.80 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3795 1.3326 1.3007 1.2706 1.2757 1.2439 1.1906 10.33%
  QoQ % 3.52% 2.45% 2.37% -0.40% 2.56% 4.48% -
  Horiz. % 115.87% 111.93% 109.25% 106.72% 107.15% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 379.22 355.01 364.88 376.27 391.60 278.68 265.28 26.93%
  QoQ % 6.82% -2.70% -3.03% -3.91% 40.52% 5.05% -
  Horiz. % 142.95% 133.82% 137.55% 141.84% 147.62% 105.05% 100.00%
EPS 16.62 13.12 13.88 15.67 22.33 10.51 8.99 50.69%
  QoQ % 26.68% -5.48% -11.42% -29.83% 112.46% 16.91% -
  Horiz. % 184.87% 145.94% 154.39% 174.30% 248.39% 116.91% 100.00%
DPS 0.00 3.28 0.00 0.00 0.00 2.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 154.72% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2192 1.1490 1.1122 1.0670 1.0149 0.8804 0.8428 27.94%
  QoQ % 6.11% 3.31% 4.24% 5.13% 15.28% 4.46% -
  Horiz. % 144.66% 136.33% 131.96% 126.60% 120.42% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.2800 1.1900 1.4800 1.5800 1.6000 1.8300 1.9500 -
P/RPS 0.30 0.29 0.35 0.35 0.33 0.46 0.52 -30.72%
  QoQ % 3.45% -17.14% 0.00% 6.06% -28.26% -11.54% -
  Horiz. % 57.69% 55.77% 67.31% 67.31% 63.46% 88.46% 100.00%
P/EPS 6.81 7.82 9.12 8.47 5.70 12.32 15.36 -41.88%
  QoQ % -12.92% -14.25% 7.67% 48.60% -53.73% -19.79% -
  Horiz. % 44.34% 50.91% 59.38% 55.14% 37.11% 80.21% 100.00%
EY 14.69 12.79 10.97 11.81 17.54 8.11 6.51 72.12%
  QoQ % 14.86% 16.59% -7.11% -32.67% 116.28% 24.58% -
  Horiz. % 225.65% 196.47% 168.51% 181.41% 269.43% 124.58% 100.00%
DY 0.00 3.19 0.00 0.00 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.51% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.93 0.89 1.14 1.24 1.25 1.47 1.64 -31.51%
  QoQ % 4.49% -21.93% -8.06% -0.80% -14.97% -10.37% -
  Horiz. % 56.71% 54.27% 69.51% 75.61% 76.22% 89.63% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 1.2800 1.2900 1.3300 1.5600 1.6400 1.5900 1.8900 -
P/RPS 0.30 0.31 0.31 0.35 0.33 0.40 0.50 -28.88%
  QoQ % -3.23% 0.00% -11.43% 6.06% -17.50% -20.00% -
  Horiz. % 60.00% 62.00% 62.00% 70.00% 66.00% 80.00% 100.00%
P/EPS 6.81 8.48 8.19 8.36 5.84 10.71 14.89 -40.67%
  QoQ % -19.69% 3.54% -2.03% 43.15% -45.47% -28.07% -
  Horiz. % 45.74% 56.95% 55.00% 56.15% 39.22% 71.93% 100.00%
EY 14.69 11.80 12.21 11.96 17.11 9.34 6.72 68.52%
  QoQ % 24.49% -3.36% 2.09% -30.10% 83.19% 38.99% -
  Horiz. % 218.60% 175.60% 181.70% 177.98% 254.61% 138.99% 100.00%
DY 0.00 2.95 0.00 0.00 0.00 1.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.93 0.97 1.02 1.23 1.29 1.28 1.59 -30.08%
  QoQ % -4.12% -4.90% -17.07% -4.65% 0.78% -19.50% -
  Horiz. % 58.49% 61.01% 64.15% 77.36% 81.13% 80.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

240  285  525  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers