Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     16.97%    YoY -     -27.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,239,948 1,278,630 1,330,748 946,996 901,460 897,350 857,612 27.83%
  QoQ % -3.03% -3.92% 40.52% 5.05% 0.46% 4.63% -
  Horiz. % 144.58% 149.09% 155.17% 110.42% 105.11% 104.63% 100.00%
PBT 63,810 72,384 102,712 38,175 38,249 41,920 47,260 22.14%
  QoQ % -11.84% -29.53% 169.06% -0.19% -8.76% -11.30% -
  Horiz. % 135.02% 153.16% 217.33% 80.78% 80.93% 88.70% 100.00%
Tax -16,636 -19,146 -26,836 -2,699 -7,889 -10,172 -11,716 26.30%
  QoQ % 13.11% 28.66% -894.29% 65.79% 22.44% 13.18% -
  Horiz. % 141.99% 163.42% 229.05% 23.04% 67.34% 86.82% 100.00%
NP 47,174 53,238 75,876 35,476 30,360 31,748 35,544 20.75%
  QoQ % -11.39% -29.84% 113.88% 16.85% -4.37% -10.68% -
  Horiz. % 132.72% 149.78% 213.47% 99.81% 85.42% 89.32% 100.00%
NP to SH 47,174 53,238 75,876 35,715 30,533 31,974 35,820 20.13%
  QoQ % -11.39% -29.84% 112.45% 16.97% -4.51% -10.74% -
  Horiz. % 131.70% 148.63% 211.83% 99.71% 85.24% 89.26% 100.00%
Tax Rate 26.07 % 26.45 % 26.13 % 7.07 % 20.63 % 24.27 % 24.79 % 3.41%
  QoQ % -1.44% 1.22% 269.59% -65.73% -15.00% -2.10% -
  Horiz. % 105.16% 106.70% 105.41% 28.52% 83.22% 97.90% 100.00%
Total Cost 1,192,773 1,225,392 1,254,872 911,520 871,100 865,602 822,068 28.14%
  QoQ % -2.66% -2.35% 37.67% 4.64% 0.64% 5.30% -
  Horiz. % 145.09% 149.06% 152.65% 110.88% 105.96% 105.30% 100.00%
Net Worth 377,949 362,605 344,881 299,176 286,394 279,327 284,200 20.91%
  QoQ % 4.23% 5.14% 15.28% 4.46% 2.53% -1.71% -
  Horiz. % 132.99% 127.59% 121.35% 105.27% 100.77% 98.29% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,215 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 20.20 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 377,949 362,605 344,881 299,176 286,394 279,327 284,200 20.91%
  QoQ % 4.23% 5.14% 15.28% 4.46% 2.53% -1.71% -
  Horiz. % 132.99% 127.59% 121.35% 105.27% 100.77% 98.29% 100.00%
NOSH 290,573 285,381 270,347 240,514 240,546 240,406 240,725 13.35%
  QoQ % 1.82% 5.56% 12.40% -0.01% 0.06% -0.13% -
  Horiz. % 120.71% 118.55% 112.31% 99.91% 99.93% 99.87% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.80 % 4.16 % 5.70 % 3.75 % 3.37 % 3.54 % 4.14 % -5.55%
  QoQ % -8.65% -27.02% 52.00% 11.28% -4.80% -14.49% -
  Horiz. % 91.79% 100.48% 137.68% 90.58% 81.40% 85.51% 100.00%
ROE 12.48 % 14.68 % 22.00 % 11.94 % 10.66 % 11.45 % 12.60 % -0.64%
  QoQ % -14.99% -33.27% 84.25% 12.01% -6.90% -9.13% -
  Horiz. % 99.05% 116.51% 174.60% 94.76% 84.60% 90.87% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 426.72 448.04 492.24 393.74 374.76 373.26 356.26 12.77%
  QoQ % -4.76% -8.98% 25.02% 5.06% 0.40% 4.77% -
  Horiz. % 119.78% 125.76% 138.17% 110.52% 105.19% 104.77% 100.00%
EPS 16.24 18.64 28.08 14.85 12.69 13.30 14.88 6.00%
  QoQ % -12.88% -33.62% 89.09% 17.02% -4.59% -10.62% -
  Horiz. % 109.14% 125.27% 188.71% 99.80% 85.28% 89.38% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3007 1.2706 1.2757 1.2439 1.1906 1.1619 1.1806 6.67%
  QoQ % 2.37% -0.40% 2.56% 4.48% 2.47% -1.58% -
  Horiz. % 110.17% 107.62% 108.06% 105.36% 100.85% 98.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 350.88 361.83 376.58 267.98 255.10 253.93 242.69 27.83%
  QoQ % -3.03% -3.92% 40.53% 5.05% 0.46% 4.63% -
  Horiz. % 144.58% 149.09% 155.17% 110.42% 105.11% 104.63% 100.00%
EPS 13.35 15.07 21.47 10.11 8.64 9.05 10.14 20.10%
  QoQ % -11.41% -29.81% 112.36% 17.01% -4.53% -10.75% -
  Horiz. % 131.66% 148.62% 211.74% 99.70% 85.21% 89.25% 100.00%
DPS 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0695 1.0261 0.9760 0.8466 0.8104 0.7904 0.8042 20.91%
  QoQ % 4.23% 5.13% 15.28% 4.47% 2.53% -1.72% -
  Horiz. % 132.99% 127.59% 121.36% 105.27% 100.77% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4800 1.5800 1.6000 1.8300 1.9500 2.0600 1.4700 -
P/RPS 0.35 0.35 0.33 0.46 0.52 0.55 0.41 -10.00%
  QoQ % 0.00% 6.06% -28.26% -11.54% -5.45% 34.15% -
  Horiz. % 85.37% 85.37% 80.49% 112.20% 126.83% 134.15% 100.00%
P/EPS 9.12 8.47 5.70 12.32 15.36 15.49 9.88 -5.19%
  QoQ % 7.67% 48.60% -53.73% -19.79% -0.84% 56.78% -
  Horiz. % 92.31% 85.73% 57.69% 124.70% 155.47% 156.78% 100.00%
EY 10.97 11.81 17.54 8.11 6.51 6.46 10.12 5.52%
  QoQ % -7.11% -32.67% 116.28% 24.58% 0.77% -36.17% -
  Horiz. % 108.40% 116.70% 173.32% 80.14% 64.33% 63.83% 100.00%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.14 1.24 1.25 1.47 1.64 1.77 1.25 -5.95%
  QoQ % -8.06% -0.80% -14.97% -10.37% -7.34% 41.60% -
  Horiz. % 91.20% 99.20% 100.00% 117.60% 131.20% 141.60% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 -
Price 1.3300 1.5600 1.6400 1.5900 1.8900 1.8600 2.0200 -
P/RPS 0.31 0.35 0.33 0.40 0.50 0.50 0.57 -33.35%
  QoQ % -11.43% 6.06% -17.50% -20.00% 0.00% -12.28% -
  Horiz. % 54.39% 61.40% 57.89% 70.18% 87.72% 87.72% 100.00%
P/EPS 8.19 8.36 5.84 10.71 14.89 13.98 13.58 -28.60%
  QoQ % -2.03% 43.15% -45.47% -28.07% 6.51% 2.95% -
  Horiz. % 60.31% 61.56% 43.00% 78.87% 109.65% 102.95% 100.00%
EY 12.21 11.96 17.11 9.34 6.72 7.15 7.37 39.97%
  QoQ % 2.09% -30.10% 83.19% 38.99% -6.01% -2.99% -
  Horiz. % 165.67% 162.28% 232.16% 126.73% 91.18% 97.01% 100.00%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.02 1.23 1.29 1.28 1.59 1.60 1.71 -29.12%
  QoQ % -17.07% -4.65% 0.78% -19.50% -0.62% -6.43% -
  Horiz. % 59.65% 71.93% 75.44% 74.85% 92.98% 93.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS