Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -1.90%    YoY -     -26.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 883,700 985,190 817,408 729,954 680,716 940,677 940,433 -4.07%
  QoQ % -10.30% 20.53% 11.98% 7.23% -27.64% 0.03% -
  Horiz. % 93.97% 104.76% 86.92% 77.62% 72.38% 100.03% 100.00%
PBT 68,516 90,122 80,193 79,634 79,388 108,971 100,957 -22.79%
  QoQ % -23.97% 12.38% 0.70% 0.31% -27.15% 7.94% -
  Horiz. % 67.87% 89.27% 79.43% 78.88% 78.64% 107.94% 100.00%
Tax -18,156 -21,574 -20,981 -19,276 -17,860 -27,052 -23,978 -16.94%
  QoQ % 15.84% -2.82% -8.85% -7.93% 33.98% -12.82% -
  Horiz. % 75.72% 89.97% 87.50% 80.39% 74.48% 112.82% 100.00%
NP 50,360 68,548 59,212 60,358 61,528 81,919 76,978 -24.66%
  QoQ % -26.53% 15.77% -1.90% -1.90% -24.89% 6.42% -
  Horiz. % 65.42% 89.05% 76.92% 78.41% 79.93% 106.42% 100.00%
NP to SH 50,588 68,694 59,208 60,352 61,524 81,921 76,978 -24.43%
  QoQ % -26.36% 16.02% -1.90% -1.90% -24.90% 6.42% -
  Horiz. % 65.72% 89.24% 76.91% 78.40% 79.92% 106.42% 100.00%
Tax Rate 26.50 % 23.94 % 26.16 % 24.21 % 22.50 % 24.82 % 23.75 % 7.58%
  QoQ % 10.69% -8.49% 8.05% 7.60% -9.35% 4.51% -
  Horiz. % 111.58% 100.80% 110.15% 101.94% 94.74% 104.51% 100.00%
Total Cost 833,340 916,642 758,196 669,596 619,188 858,758 863,454 -2.34%
  QoQ % -9.09% 20.90% 13.23% 8.14% -27.90% -0.54% -
  Horiz. % 96.51% 106.16% 87.81% 77.55% 71.71% 99.46% 100.00%
Net Worth 620,480 606,764 568,290 549,029 554,336 539,218 505,743 14.62%
  QoQ % 2.26% 6.77% 3.51% -0.96% 2.80% 6.62% -
  Horiz. % 122.69% 119.97% 112.37% 108.56% 109.61% 106.62% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 17,598 - - - 20,167 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.26% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 25.62 % - % - % - % 24.62 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.06% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 620,480 606,764 568,290 549,029 554,336 539,218 505,743 14.62%
  QoQ % 2.26% 6.77% 3.51% -0.96% 2.80% 6.62% -
  Horiz. % 122.69% 119.97% 112.37% 108.56% 109.61% 106.62% 100.00%
NOSH 320,662 319,973 312,059 310,133 310,100 310,270 304,664 3.47%
  QoQ % 0.22% 2.54% 0.62% 0.01% -0.05% 1.84% -
  Horiz. % 105.25% 105.02% 102.43% 101.80% 101.78% 101.84% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.70 % 6.96 % 7.24 % 8.27 % 9.04 % 8.71 % 8.19 % -21.48%
  QoQ % -18.10% -3.87% -12.45% -8.52% 3.79% 6.35% -
  Horiz. % 69.60% 84.98% 88.40% 100.98% 110.38% 106.35% 100.00%
ROE 8.15 % 11.32 % 10.42 % 10.99 % 11.10 % 15.19 % 15.22 % -34.08%
  QoQ % -28.00% 8.64% -5.19% -0.99% -26.93% -0.20% -
  Horiz. % 53.55% 74.38% 68.46% 72.21% 72.93% 99.80% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 275.59 307.90 261.94 235.37 219.51 303.18 308.68 -7.29%
  QoQ % -10.49% 17.55% 11.29% 7.23% -27.60% -1.78% -
  Horiz. % 89.28% 99.75% 84.86% 76.25% 71.11% 98.22% 100.00%
EPS 15.64 21.87 18.97 19.46 19.84 26.77 25.27 -27.40%
  QoQ % -28.49% 15.29% -2.52% -1.92% -25.89% 5.94% -
  Horiz. % 61.89% 86.55% 75.07% 77.01% 78.51% 105.94% 100.00%
DPS 0.00 5.50 0.00 0.00 0.00 6.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9350 1.8963 1.8211 1.7703 1.7876 1.7379 1.6600 10.77%
  QoQ % 2.04% 4.13% 2.87% -0.97% 2.86% 4.69% -
  Horiz. % 116.57% 114.23% 109.70% 106.64% 107.69% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 260.05 289.91 240.54 214.81 200.32 276.82 276.74 -4.07%
  QoQ % -10.30% 20.52% 11.98% 7.23% -27.64% 0.03% -
  Horiz. % 93.97% 104.76% 86.92% 77.62% 72.39% 100.03% 100.00%
EPS 14.89 20.21 17.42 17.76 18.10 24.11 22.65 -24.41%
  QoQ % -26.32% 16.02% -1.91% -1.88% -24.93% 6.45% -
  Horiz. % 65.74% 89.23% 76.91% 78.41% 79.91% 106.45% 100.00%
DPS 0.00 5.18 0.00 0.00 0.00 5.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.35% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8259 1.7855 1.6723 1.6156 1.6313 1.5868 1.4883 14.62%
  QoQ % 2.26% 6.77% 3.51% -0.96% 2.80% 6.62% -
  Horiz. % 122.68% 119.97% 112.36% 108.55% 109.61% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0400 2.2200 2.2300 2.2700 2.2400 2.0800 2.1400 -
P/RPS 0.74 0.72 0.85 0.96 1.02 0.69 0.69 4.78%
  QoQ % 2.78% -15.29% -11.46% -5.88% 47.83% 0.00% -
  Horiz. % 107.25% 104.35% 123.19% 139.13% 147.83% 100.00% 100.00%
P/EPS 12.93 10.34 11.75 11.66 11.29 7.88 8.47 32.61%
  QoQ % 25.05% -12.00% 0.77% 3.28% 43.27% -6.97% -
  Horiz. % 152.66% 122.08% 138.72% 137.66% 133.29% 93.03% 100.00%
EY 7.73 9.67 8.51 8.57 8.86 12.69 11.81 -24.63%
  QoQ % -20.06% 13.63% -0.70% -3.27% -30.18% 7.45% -
  Horiz. % 65.45% 81.88% 72.06% 72.57% 75.02% 107.45% 100.00%
DY 0.00 2.48 0.00 0.00 0.00 3.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 1.17 1.22 1.28 1.25 1.20 1.29 -12.83%
  QoQ % -10.26% -4.10% -4.69% 2.40% 4.17% -6.98% -
  Horiz. % 81.40% 90.70% 94.57% 99.22% 96.90% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.7200 2.1500 2.3200 2.1600 2.2800 2.1600 2.0600 -
P/RPS 0.62 0.70 0.89 0.92 1.04 0.71 0.67 -5.04%
  QoQ % -11.43% -21.35% -3.26% -11.54% 46.48% 5.97% -
  Horiz. % 92.54% 104.48% 132.84% 137.31% 155.22% 105.97% 100.00%
P/EPS 10.90 10.01 12.23 11.10 11.49 8.18 8.15 21.41%
  QoQ % 8.89% -18.15% 10.18% -3.39% 40.46% 0.37% -
  Horiz. % 133.74% 122.82% 150.06% 136.20% 140.98% 100.37% 100.00%
EY 9.17 9.99 8.18 9.01 8.70 12.22 12.27 -17.66%
  QoQ % -8.21% 22.13% -9.21% 3.56% -28.81% -0.41% -
  Horiz. % 74.74% 81.42% 66.67% 73.43% 70.90% 99.59% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 3.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.89 1.13 1.27 1.22 1.28 1.24 1.24 -19.85%
  QoQ % -21.24% -11.02% 4.10% -4.69% 3.23% 0.00% -
  Horiz. % 71.77% 91.13% 102.42% 98.39% 103.23% 100.00% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers