Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -11.07%    YoY -     -25.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,274,228 1,011,979 934,998 877,792 883,700 985,190 817,408 34.48%
  QoQ % 25.91% 8.23% 6.52% -0.67% -10.30% 20.53% -
  Horiz. % 155.89% 123.80% 114.39% 107.39% 108.11% 120.53% 100.00%
PBT 86,676 81,667 68,592 61,748 68,516 90,122 80,193 5.32%
  QoQ % 6.13% 19.06% 11.08% -9.88% -23.97% 12.38% -
  Horiz. % 108.08% 101.84% 85.53% 77.00% 85.44% 112.38% 100.00%
Tax -23,052 -20,601 -17,704 -16,900 -18,156 -21,574 -20,981 6.48%
  QoQ % -11.90% -16.36% -4.76% 6.92% 15.84% -2.82% -
  Horiz. % 109.87% 98.19% 84.38% 80.55% 86.53% 102.82% 100.00%
NP 63,624 61,066 50,888 44,848 50,360 68,548 59,212 4.91%
  QoQ % 4.19% 20.00% 13.47% -10.95% -26.53% 15.77% -
  Horiz. % 107.45% 103.13% 85.94% 75.74% 85.05% 115.77% 100.00%
NP to SH 63,724 61,139 50,953 44,990 50,588 68,694 59,208 5.03%
  QoQ % 4.23% 19.99% 13.25% -11.07% -26.36% 16.02% -
  Horiz. % 107.63% 103.26% 86.06% 75.99% 85.44% 116.02% 100.00%
Tax Rate 26.60 % 25.23 % 25.81 % 27.37 % 26.50 % 23.94 % 26.16 % 1.12%
  QoQ % 5.43% -2.25% -5.70% 3.28% 10.69% -8.49% -
  Horiz. % 101.68% 96.44% 98.66% 104.63% 101.30% 91.51% 100.00%
Total Cost 1,210,604 950,913 884,110 832,944 833,340 916,642 758,196 36.65%
  QoQ % 27.31% 7.56% 6.14% -0.05% -9.09% 20.90% -
  Horiz. % 159.67% 125.42% 116.61% 109.86% 109.91% 120.90% 100.00%
Net Worth 680,435 664,671 632,555 618,317 620,480 606,764 568,290 12.77%
  QoQ % 2.37% 5.08% 2.30% -0.35% 2.26% 6.77% -
  Horiz. % 119.73% 116.96% 111.31% 108.80% 109.18% 106.77% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 12,279 - - - 17,598 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.77% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 20.08 % - % - % - % 25.62 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.38% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 680,435 664,671 632,555 618,317 620,480 606,764 568,290 12.77%
  QoQ % 2.37% 5.08% 2.30% -0.35% 2.26% 6.77% -
  Horiz. % 119.73% 116.96% 111.31% 108.80% 109.18% 106.77% 100.00%
NOSH 331,871 331,871 327,105 323,625 320,662 319,973 312,059 4.19%
  QoQ % 0.00% 1.46% 1.08% 0.92% 0.22% 2.54% -
  Horiz. % 106.35% 106.35% 104.82% 103.71% 102.76% 102.54% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.99 % 6.03 % 5.44 % 5.11 % 5.70 % 6.96 % 7.24 % -21.99%
  QoQ % -17.25% 10.85% 6.46% -10.35% -18.10% -3.87% -
  Horiz. % 68.92% 83.29% 75.14% 70.58% 78.73% 96.13% 100.00%
ROE 9.37 % 9.20 % 8.06 % 7.28 % 8.15 % 11.32 % 10.42 % -6.84%
  QoQ % 1.85% 14.14% 10.71% -10.67% -28.00% 8.64% -
  Horiz. % 89.92% 88.29% 77.35% 69.87% 78.21% 108.64% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 383.95 304.93 285.84 271.24 275.59 307.90 261.94 29.07%
  QoQ % 25.91% 6.68% 5.38% -1.58% -10.49% 17.55% -
  Horiz. % 146.58% 116.41% 109.12% 103.55% 105.21% 117.55% 100.00%
EPS 19.20 18.81 15.79 14.04 15.64 21.87 18.97 0.81%
  QoQ % 2.07% 19.13% 12.46% -10.23% -28.49% 15.29% -
  Horiz. % 101.21% 99.16% 83.24% 74.01% 82.45% 115.29% 100.00%
DPS 0.00 3.70 0.00 0.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.27% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0503 2.0028 1.9338 1.9106 1.9350 1.8963 1.8211 8.23%
  QoQ % 2.37% 3.57% 1.21% -1.26% 2.04% 4.13% -
  Horiz. % 112.59% 109.98% 106.19% 104.91% 106.25% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 374.97 297.80 275.14 258.31 260.05 289.91 240.54 34.48%
  QoQ % 25.91% 8.24% 6.52% -0.67% -10.30% 20.52% -
  Horiz. % 155.89% 123.80% 114.38% 107.39% 108.11% 120.52% 100.00%
EPS 18.75 17.99 14.99 13.24 14.89 20.21 17.42 5.03%
  QoQ % 4.22% 20.01% 13.22% -11.08% -26.32% 16.02% -
  Horiz. % 107.63% 103.27% 86.05% 76.00% 85.48% 116.02% 100.00%
DPS 0.00 3.61 0.00 0.00 0.00 5.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.69% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0023 1.9559 1.8614 1.8195 1.8259 1.7855 1.6723 12.77%
  QoQ % 2.37% 5.08% 2.30% -0.35% 2.26% 6.77% -
  Horiz. % 119.73% 116.96% 111.31% 108.80% 109.18% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.1800 1.0800 1.2500 1.3700 2.0400 2.2200 2.2300 -
P/RPS 0.31 0.35 0.44 0.51 0.74 0.72 0.85 -48.99%
  QoQ % -11.43% -20.45% -13.73% -31.08% 2.78% -15.29% -
  Horiz. % 36.47% 41.18% 51.76% 60.00% 87.06% 84.71% 100.00%
P/EPS 6.15 5.86 8.02 9.85 12.93 10.34 11.75 -35.08%
  QoQ % 4.95% -26.93% -18.58% -23.82% 25.05% -12.00% -
  Horiz. % 52.34% 49.87% 68.26% 83.83% 110.04% 88.00% 100.00%
EY 16.27 17.06 12.46 10.15 7.73 9.67 8.51 54.10%
  QoQ % -4.63% 36.92% 22.76% 31.31% -20.06% 13.63% -
  Horiz. % 191.19% 200.47% 146.42% 119.27% 90.83% 113.63% 100.00%
DY 0.00 3.43 0.00 0.00 0.00 2.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 138.31% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.54 0.65 0.72 1.05 1.17 1.22 -39.11%
  QoQ % 7.41% -16.92% -9.72% -31.43% -10.26% -4.10% -
  Horiz. % 47.54% 44.26% 53.28% 59.02% 86.07% 95.90% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 29/11/17 -
Price 1.3900 1.2700 1.1800 1.4100 1.7200 2.1500 2.3200 -
P/RPS 0.36 0.42 0.41 0.52 0.62 0.70 0.89 -45.34%
  QoQ % -14.29% 2.44% -21.15% -16.13% -11.43% -21.35% -
  Horiz. % 40.45% 47.19% 46.07% 58.43% 69.66% 78.65% 100.00%
P/EPS 7.24 6.89 7.58 10.14 10.90 10.01 12.23 -29.52%
  QoQ % 5.08% -9.10% -25.25% -6.97% 8.89% -18.15% -
  Horiz. % 59.20% 56.34% 61.98% 82.91% 89.13% 81.85% 100.00%
EY 13.81 14.51 13.20 9.86 9.17 9.99 8.18 41.83%
  QoQ % -4.82% 9.92% 33.87% 7.52% -8.21% 22.13% -
  Horiz. % 168.83% 177.38% 161.37% 120.54% 112.10% 122.13% 100.00%
DY 0.00 2.91 0.00 0.00 0.00 2.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.63 0.61 0.74 0.89 1.13 1.27 -34.09%
  QoQ % 7.94% 3.28% -17.57% -16.85% -21.24% -11.02% -
  Horiz. % 53.54% 49.61% 48.03% 58.27% 70.08% 88.98% 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.
 


 

147  150  425  1543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 HSI-H8F 0.23-0.015 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers