Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -11.39%    YoY -     54.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,161,258 1,288,660 1,206,399 1,239,948 1,278,630 1,330,748 946,996 14.61%
  QoQ % -9.89% 6.82% -2.71% -3.03% -3.92% 40.52% -
  Horiz. % 122.63% 136.08% 127.39% 130.93% 135.02% 140.52% 100.00%
PBT 80,088 77,032 59,839 63,810 72,384 102,712 38,175 64.10%
  QoQ % 3.97% 28.73% -6.22% -11.84% -29.53% 169.06% -
  Horiz. % 209.79% 201.79% 156.75% 167.15% 189.61% 269.06% 100.00%
Tax -20,688 -20,568 -15,241 -16,636 -19,146 -26,836 -2,699 290.21%
  QoQ % -0.58% -34.95% 8.39% 13.11% 28.66% -894.29% -
  Horiz. % 766.51% 762.06% 564.69% 616.38% 709.37% 994.29% 100.00%
NP 59,400 56,464 44,598 47,174 53,238 75,876 35,476 41.14%
  QoQ % 5.20% 26.61% -5.46% -11.39% -29.84% 113.88% -
  Horiz. % 167.44% 159.16% 125.71% 132.98% 150.07% 213.88% 100.00%
NP to SH 59,400 56,464 44,598 47,174 53,238 75,876 35,715 40.51%
  QoQ % 5.20% 26.61% -5.46% -11.39% -29.84% 112.45% -
  Horiz. % 166.32% 158.10% 124.87% 132.09% 149.06% 212.45% 100.00%
Tax Rate 25.83 % 26.70 % 25.47 % 26.07 % 26.45 % 26.13 % 7.07 % 137.78%
  QoQ % -3.26% 4.83% -2.30% -1.44% 1.22% 269.59% -
  Horiz. % 365.35% 377.65% 360.25% 368.74% 374.12% 369.59% 100.00%
Total Cost 1,101,858 1,232,196 1,161,801 1,192,773 1,225,392 1,254,872 911,520 13.52%
  QoQ % -10.58% 6.06% -2.60% -2.66% -2.35% 37.67% -
  Horiz. % 120.88% 135.18% 127.46% 130.86% 134.43% 137.67% 100.00%
Net Worth 418,836 414,319 390,463 377,949 362,605 344,881 299,176 25.22%
  QoQ % 1.09% 6.11% 3.31% 4.23% 5.14% 15.28% -
  Horiz. % 140.00% 138.49% 130.51% 126.33% 121.20% 115.28% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 11,134 - - - 7,215 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 123.61% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 418,836 414,319 390,463 377,949 362,605 344,881 299,176 25.22%
  QoQ % 1.09% 6.11% 3.31% 4.23% 5.14% 15.28% -
  Horiz. % 140.00% 138.49% 130.51% 126.33% 121.20% 115.28% 100.00%
NOSH 300,607 300,340 293,008 290,573 285,381 270,347 240,514 16.08%
  QoQ % 0.09% 2.50% 0.84% 1.82% 5.56% 12.40% -
  Horiz. % 124.98% 124.87% 121.83% 120.81% 118.65% 112.40% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.12 % 4.38 % 3.70 % 3.80 % 4.16 % 5.70 % 3.75 % 23.14%
  QoQ % 16.89% 18.38% -2.63% -8.65% -27.02% 52.00% -
  Horiz. % 136.53% 116.80% 98.67% 101.33% 110.93% 152.00% 100.00%
ROE 14.18 % 13.63 % 11.42 % 12.48 % 14.68 % 22.00 % 11.94 % 12.18%
  QoQ % 4.04% 19.35% -8.49% -14.99% -33.27% 84.25% -
  Horiz. % 118.76% 114.15% 95.64% 104.52% 122.95% 184.25% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 386.30 429.07 411.73 426.72 448.04 492.24 393.74 -1.27%
  QoQ % -9.97% 4.21% -3.51% -4.76% -8.98% 25.02% -
  Horiz. % 98.11% 108.97% 104.57% 108.38% 113.79% 125.02% 100.00%
EPS 19.76 18.80 15.22 16.24 18.64 28.08 14.85 21.04%
  QoQ % 5.11% 23.52% -6.28% -12.88% -33.62% 89.09% -
  Horiz. % 133.06% 126.60% 102.49% 109.36% 125.52% 189.09% 100.00%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3933 1.3795 1.3326 1.3007 1.2706 1.2757 1.2439 7.88%
  QoQ % 1.00% 3.52% 2.45% 2.37% -0.40% 2.56% -
  Horiz. % 112.01% 110.90% 107.13% 104.57% 102.15% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 341.73 379.22 355.01 364.88 376.27 391.60 278.68 14.61%
  QoQ % -9.89% 6.82% -2.70% -3.03% -3.91% 40.52% -
  Horiz. % 122.62% 136.08% 127.39% 130.93% 135.02% 140.52% 100.00%
EPS 17.48 16.62 13.12 13.88 15.67 22.33 10.51 40.51%
  QoQ % 5.17% 26.68% -5.48% -11.42% -29.83% 112.46% -
  Horiz. % 166.32% 158.14% 124.83% 132.06% 149.10% 212.46% 100.00%
DPS 0.00 0.00 3.28 0.00 0.00 0.00 2.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 154.72% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2325 1.2192 1.1490 1.1122 1.0670 1.0149 0.8804 25.22%
  QoQ % 1.09% 6.11% 3.31% 4.24% 5.13% 15.28% -
  Horiz. % 139.99% 138.48% 130.51% 126.33% 121.19% 115.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3000 1.2800 1.1900 1.4800 1.5800 1.6000 1.8300 -
P/RPS 0.34 0.30 0.29 0.35 0.35 0.33 0.46 -18.30%
  QoQ % 13.33% 3.45% -17.14% 0.00% 6.06% -28.26% -
  Horiz. % 73.91% 65.22% 63.04% 76.09% 76.09% 71.74% 100.00%
P/EPS 6.58 6.81 7.82 9.12 8.47 5.70 12.32 -34.25%
  QoQ % -3.38% -12.92% -14.25% 7.67% 48.60% -53.73% -
  Horiz. % 53.41% 55.28% 63.47% 74.03% 68.75% 46.27% 100.00%
EY 15.20 14.69 12.79 10.97 11.81 17.54 8.11 52.19%
  QoQ % 3.47% 14.86% 16.59% -7.11% -32.67% 116.28% -
  Horiz. % 187.42% 181.13% 157.71% 135.27% 145.62% 216.28% 100.00%
DY 0.00 0.00 3.19 0.00 0.00 0.00 1.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 194.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.93 0.93 0.89 1.14 1.24 1.25 1.47 -26.37%
  QoQ % 0.00% 4.49% -21.93% -8.06% -0.80% -14.97% -
  Horiz. % 63.27% 63.27% 60.54% 77.55% 84.35% 85.03% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 -
Price 1.0900 1.2800 1.2900 1.3300 1.5600 1.6400 1.5900 -
P/RPS 0.28 0.30 0.31 0.31 0.35 0.33 0.40 -21.21%
  QoQ % -6.67% -3.23% 0.00% -11.43% 6.06% -17.50% -
  Horiz. % 70.00% 75.00% 77.50% 77.50% 87.50% 82.50% 100.00%
P/EPS 5.52 6.81 8.48 8.19 8.36 5.84 10.71 -35.79%
  QoQ % -18.94% -19.69% 3.54% -2.03% 43.15% -45.47% -
  Horiz. % 51.54% 63.59% 79.18% 76.47% 78.06% 54.53% 100.00%
EY 18.13 14.69 11.80 12.21 11.96 17.11 9.34 55.80%
  QoQ % 23.42% 24.49% -3.36% 2.09% -30.10% 83.19% -
  Horiz. % 194.11% 157.28% 126.34% 130.73% 128.05% 183.19% 100.00%
DY 0.00 0.00 2.95 0.00 0.00 0.00 1.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.93 0.97 1.02 1.23 1.29 1.28 -28.19%
  QoQ % -16.13% -4.12% -4.90% -17.07% -4.65% 0.78% -
  Horiz. % 60.94% 72.66% 75.78% 79.69% 96.09% 100.78% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers