Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     5.20%    YoY -     11.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 939,180 1,053,640 1,095,586 1,161,258 1,288,660 1,206,399 1,239,948 -16.89%
  QoQ % -10.86% -3.83% -5.66% -9.89% 6.82% -2.71% -
  Horiz. % 75.74% 84.97% 88.36% 93.65% 103.93% 97.29% 100.00%
PBT 90,860 93,362 88,856 80,088 77,032 59,839 63,810 26.54%
  QoQ % -2.68% 5.07% 10.95% 3.97% 28.73% -6.22% -
  Horiz. % 142.39% 146.31% 139.25% 125.51% 120.72% 93.78% 100.00%
Tax -22,448 -22,660 -23,124 -20,688 -20,568 -15,241 -16,636 22.09%
  QoQ % 0.94% 2.01% -11.77% -0.58% -34.95% 8.39% -
  Horiz. % 134.94% 136.21% 139.00% 124.36% 123.64% 91.61% 100.00%
NP 68,412 70,702 65,732 59,400 56,464 44,598 47,174 28.09%
  QoQ % -3.24% 7.56% 10.66% 5.20% 26.61% -5.46% -
  Horiz. % 145.02% 149.87% 139.34% 125.92% 119.69% 94.54% 100.00%
NP to SH 68,412 70,702 65,732 59,400 56,464 44,598 47,174 28.09%
  QoQ % -3.24% 7.56% 10.66% 5.20% 26.61% -5.46% -
  Horiz. % 145.02% 149.87% 139.34% 125.92% 119.69% 94.54% 100.00%
Tax Rate 24.71 % 24.27 % 26.02 % 25.83 % 26.70 % 25.47 % 26.07 % -3.51%
  QoQ % 1.81% -6.73% 0.74% -3.26% 4.83% -2.30% -
  Horiz. % 94.78% 93.10% 99.81% 99.08% 102.42% 97.70% 100.00%
Total Cost 870,768 982,938 1,029,854 1,101,858 1,232,196 1,161,801 1,192,773 -18.91%
  QoQ % -11.41% -4.56% -6.53% -10.58% 6.06% -2.60% -
  Horiz. % 73.00% 82.41% 86.34% 92.38% 103.31% 97.40% 100.00%
Net Worth 476,900 459,803 438,400 418,836 414,319 390,463 377,949 16.75%
  QoQ % 3.72% 4.88% 4.67% 1.09% 6.11% 3.31% -
  Horiz. % 126.18% 121.66% 115.99% 110.82% 109.62% 103.31% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,435 - - - 11,134 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.59% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 24.66 % - % - % - % 24.97 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.76% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 476,900 459,803 438,400 418,836 414,319 390,463 377,949 16.75%
  QoQ % 3.72% 4.88% 4.67% 1.09% 6.11% 3.31% -
  Horiz. % 126.18% 121.66% 115.99% 110.82% 109.62% 103.31% 100.00%
NOSH 300,579 300,603 300,603 300,607 300,340 293,008 290,573 2.28%
  QoQ % -0.01% 0.00% -0.00% 0.09% 2.50% 0.84% -
  Horiz. % 103.44% 103.45% 103.45% 103.45% 103.36% 100.84% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.28 % 6.71 % 6.00 % 5.12 % 4.38 % 3.70 % 3.80 % 54.19%
  QoQ % 8.49% 11.83% 17.19% 16.89% 18.38% -2.63% -
  Horiz. % 191.58% 176.58% 157.89% 134.74% 115.26% 97.37% 100.00%
ROE 14.35 % 15.38 % 14.99 % 14.18 % 13.63 % 11.42 % 12.48 % 9.75%
  QoQ % -6.70% 2.60% 5.71% 4.04% 19.35% -8.49% -
  Horiz. % 114.98% 123.24% 120.11% 113.62% 109.21% 91.51% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 312.46 350.51 364.46 386.30 429.07 411.73 426.72 -18.75%
  QoQ % -10.86% -3.83% -5.65% -9.97% 4.21% -3.51% -
  Horiz. % 73.22% 82.14% 85.41% 90.53% 100.55% 96.49% 100.00%
EPS 22.76 23.52 21.87 19.76 18.80 15.22 16.24 25.21%
  QoQ % -3.23% 7.54% 10.68% 5.11% 23.52% -6.28% -
  Horiz. % 140.15% 144.83% 134.67% 121.67% 115.76% 93.72% 100.00%
DPS 0.00 5.80 0.00 0.00 0.00 3.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.63% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5866 1.5296 1.4584 1.3933 1.3795 1.3326 1.3007 14.15%
  QoQ % 3.73% 4.88% 4.67% 1.00% 3.52% 2.45% -
  Horiz. % 121.98% 117.60% 112.12% 107.12% 106.06% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 282.98 317.47 330.10 349.89 388.28 363.49 373.60 -16.89%
  QoQ % -10.86% -3.83% -5.66% -9.89% 6.82% -2.71% -
  Horiz. % 75.74% 84.98% 88.36% 93.65% 103.93% 97.29% 100.00%
EPS 20.61 21.30 19.81 17.90 17.01 13.44 14.21 28.10%
  QoQ % -3.24% 7.52% 10.67% 5.23% 26.56% -5.42% -
  Horiz. % 145.04% 149.89% 139.41% 125.97% 119.70% 94.58% 100.00%
DPS 0.00 5.25 0.00 0.00 0.00 3.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.72% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4369 1.3854 1.3209 1.2620 1.2484 1.1765 1.1388 16.75%
  QoQ % 3.72% 4.88% 4.67% 1.09% 6.11% 3.31% -
  Horiz. % 126.18% 121.65% 115.99% 110.82% 109.62% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8300 1.3800 1.2000 1.3000 1.2800 1.1900 1.4800 -
P/RPS 0.59 0.39 0.33 0.34 0.30 0.29 0.35 41.60%
  QoQ % 51.28% 18.18% -2.94% 13.33% 3.45% -17.14% -
  Horiz. % 168.57% 111.43% 94.29% 97.14% 85.71% 82.86% 100.00%
P/EPS 8.04 5.87 5.49 6.58 6.81 7.82 9.12 -8.05%
  QoQ % 36.97% 6.92% -16.57% -3.38% -12.92% -14.25% -
  Horiz. % 88.16% 64.36% 60.20% 72.15% 74.67% 85.75% 100.00%
EY 12.44 17.04 18.22 15.20 14.69 12.79 10.97 8.74%
  QoQ % -27.00% -6.48% 19.87% 3.47% 14.86% 16.59% -
  Horiz. % 113.40% 155.33% 166.09% 138.56% 133.91% 116.59% 100.00%
DY 0.00 4.20 0.00 0.00 0.00 3.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.15 0.90 0.82 0.93 0.93 0.89 1.14 0.58%
  QoQ % 27.78% 9.76% -11.83% 0.00% 4.49% -21.93% -
  Horiz. % 100.88% 78.95% 71.93% 81.58% 81.58% 78.07% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 28/11/14 -
Price 1.7800 1.5200 1.2900 1.0900 1.2800 1.2900 1.3300 -
P/RPS 0.57 0.43 0.35 0.28 0.30 0.31 0.31 50.03%
  QoQ % 32.56% 22.86% 25.00% -6.67% -3.23% 0.00% -
  Horiz. % 183.87% 138.71% 112.90% 90.32% 96.77% 100.00% 100.00%
P/EPS 7.82 6.46 5.90 5.52 6.81 8.48 8.19 -3.03%
  QoQ % 21.05% 9.49% 6.88% -18.94% -19.69% 3.54% -
  Horiz. % 95.48% 78.88% 72.04% 67.40% 83.15% 103.54% 100.00%
EY 12.79 15.47 16.95 18.13 14.69 11.80 12.21 3.14%
  QoQ % -17.32% -8.73% -6.51% 23.42% 24.49% -3.36% -
  Horiz. % 104.75% 126.70% 138.82% 148.48% 120.31% 96.64% 100.00%
DY 0.00 3.82 0.00 0.00 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.49% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 0.99 0.88 0.78 0.93 0.97 1.02 6.43%
  QoQ % 13.13% 12.50% 12.82% -16.13% -4.12% -4.90% -
  Horiz. % 109.80% 97.06% 86.27% 76.47% 91.18% 95.10% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers