Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     7.56%    YoY -     58.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 940,433 962,300 939,180 1,053,640 1,095,586 1,161,258 1,288,660 -18.90%
  QoQ % -2.27% 2.46% -10.86% -3.83% -5.66% -9.89% -
  Horiz. % 72.98% 74.67% 72.88% 81.76% 85.02% 90.11% 100.00%
PBT 100,957 107,520 90,860 93,362 88,856 80,088 77,032 19.70%
  QoQ % -6.10% 18.34% -2.68% 5.07% 10.95% 3.97% -
  Horiz. % 131.06% 139.58% 117.95% 121.20% 115.35% 103.97% 100.00%
Tax -23,978 -25,072 -22,448 -22,660 -23,124 -20,688 -20,568 10.74%
  QoQ % 4.36% -11.69% 0.94% 2.01% -11.77% -0.58% -
  Horiz. % 116.58% 121.90% 109.14% 110.17% 112.43% 100.58% 100.00%
NP 76,978 82,448 68,412 70,702 65,732 59,400 56,464 22.88%
  QoQ % -6.63% 20.52% -3.24% 7.56% 10.66% 5.20% -
  Horiz. % 136.33% 146.02% 121.16% 125.22% 116.41% 105.20% 100.00%
NP to SH 76,978 82,448 68,412 70,702 65,732 59,400 56,464 22.88%
  QoQ % -6.63% 20.52% -3.24% 7.56% 10.66% 5.20% -
  Horiz. % 136.33% 146.02% 121.16% 125.22% 116.41% 105.20% 100.00%
Tax Rate 23.75 % 23.32 % 24.71 % 24.27 % 26.02 % 25.83 % 26.70 % -7.49%
  QoQ % 1.84% -5.63% 1.81% -6.73% 0.74% -3.26% -
  Horiz. % 88.95% 87.34% 92.55% 90.90% 97.45% 96.74% 100.00%
Total Cost 863,454 879,852 870,768 982,938 1,029,854 1,101,858 1,232,196 -21.06%
  QoQ % -1.86% 1.04% -11.41% -4.56% -6.53% -10.58% -
  Horiz. % 70.07% 71.41% 70.67% 79.77% 83.58% 89.42% 100.00%
Net Worth 505,743 483,390 476,900 459,803 438,400 418,836 414,319 14.18%
  QoQ % 4.62% 1.36% 3.72% 4.88% 4.67% 1.09% -
  Horiz. % 122.07% 116.67% 115.10% 110.98% 105.81% 101.09% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 17,435 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 24.66 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 505,743 483,390 476,900 459,803 438,400 418,836 414,319 14.18%
  QoQ % 4.62% 1.36% 3.72% 4.88% 4.67% 1.09% -
  Horiz. % 122.07% 116.67% 115.10% 110.98% 105.81% 101.09% 100.00%
NOSH 304,664 300,466 300,579 300,603 300,603 300,607 300,340 0.95%
  QoQ % 1.40% -0.04% -0.01% 0.00% -0.00% 0.09% -
  Horiz. % 101.44% 100.04% 100.08% 100.09% 100.09% 100.09% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.19 % 8.57 % 7.28 % 6.71 % 6.00 % 5.12 % 4.38 % 51.60%
  QoQ % -4.43% 17.72% 8.49% 11.83% 17.19% 16.89% -
  Horiz. % 186.99% 195.66% 166.21% 153.20% 136.99% 116.89% 100.00%
ROE 15.22 % 17.06 % 14.35 % 15.38 % 14.99 % 14.18 % 13.63 % 7.61%
  QoQ % -10.79% 18.89% -6.70% 2.60% 5.71% 4.04% -
  Horiz. % 111.67% 125.17% 105.28% 112.84% 109.98% 104.04% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 308.68 320.27 312.46 350.51 364.46 386.30 429.07 -19.66%
  QoQ % -3.62% 2.50% -10.86% -3.83% -5.65% -9.97% -
  Horiz. % 71.94% 74.64% 72.82% 81.69% 84.94% 90.03% 100.00%
EPS 25.27 27.44 22.76 23.52 21.87 19.76 18.80 21.73%
  QoQ % -7.91% 20.56% -3.23% 7.54% 10.68% 5.11% -
  Horiz. % 134.41% 145.96% 121.06% 125.11% 116.33% 105.11% 100.00%
DPS 0.00 0.00 0.00 5.80 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 1.6600 1.6088 1.5866 1.5296 1.4584 1.3933 1.3795 13.10%
  QoQ % 3.18% 1.40% 3.73% 4.88% 4.67% 1.00% -
  Horiz. % 120.33% 116.62% 115.01% 110.88% 105.72% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 276.74 283.18 276.37 310.06 322.40 341.73 379.22 -18.90%
  QoQ % -2.27% 2.46% -10.87% -3.83% -5.66% -9.89% -
  Horiz. % 72.98% 74.67% 72.88% 81.76% 85.02% 90.11% 100.00%
EPS 22.65 24.26 20.13 20.81 19.34 17.48 16.62 22.85%
  QoQ % -6.64% 20.52% -3.27% 7.60% 10.64% 5.17% -
  Horiz. % 136.28% 145.97% 121.12% 125.21% 116.37% 105.17% 100.00%
DPS 0.00 0.00 0.00 5.13 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 1.4883 1.4225 1.4034 1.3531 1.2901 1.2325 1.2192 14.18%
  QoQ % 4.63% 1.36% 3.72% 4.88% 4.67% 1.09% -
  Horiz. % 122.07% 116.67% 115.11% 110.98% 105.82% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.1400 1.8100 1.8300 1.3800 1.2000 1.3000 1.2800 -
P/RPS 0.69 0.57 0.59 0.39 0.33 0.34 0.30 73.98%
  QoQ % 21.05% -3.39% 51.28% 18.18% -2.94% 13.33% -
  Horiz. % 230.00% 190.00% 196.67% 130.00% 110.00% 113.33% 100.00%
P/EPS 8.47 6.60 8.04 5.87 5.49 6.58 6.81 15.61%
  QoQ % 28.33% -17.91% 36.97% 6.92% -16.57% -3.38% -
  Horiz. % 124.38% 96.92% 118.06% 86.20% 80.62% 96.62% 100.00%
EY 11.81 15.16 12.44 17.04 18.22 15.20 14.69 -13.50%
  QoQ % -22.10% 21.86% -27.00% -6.48% 19.87% 3.47% -
  Horiz. % 80.39% 103.20% 84.68% 116.00% 124.03% 103.47% 100.00%
DY 0.00 0.00 0.00 4.20 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 1.29 1.13 1.15 0.90 0.82 0.93 0.93 24.30%
  QoQ % 14.16% -1.74% 27.78% 9.76% -11.83% 0.00% -
  Horiz. % 138.71% 121.51% 123.66% 96.77% 88.17% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 -
Price 2.0600 1.8200 1.7800 1.5200 1.2900 1.0900 1.2800 -
P/RPS 0.67 0.57 0.57 0.43 0.35 0.28 0.30 70.61%
  QoQ % 17.54% 0.00% 32.56% 22.86% 25.00% -6.67% -
  Horiz. % 223.33% 190.00% 190.00% 143.33% 116.67% 93.33% 100.00%
P/EPS 8.15 6.63 7.82 6.46 5.90 5.52 6.81 12.68%
  QoQ % 22.93% -15.22% 21.05% 9.49% 6.88% -18.94% -
  Horiz. % 119.68% 97.36% 114.83% 94.86% 86.64% 81.06% 100.00%
EY 12.27 15.08 12.79 15.47 16.95 18.13 14.69 -11.28%
  QoQ % -18.63% 17.90% -17.32% -8.73% -6.51% 23.42% -
  Horiz. % 83.53% 102.65% 87.07% 105.31% 115.38% 123.42% 100.00%
DY 0.00 0.00 0.00 3.82 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 1.24 1.13 1.12 0.99 0.88 0.78 0.93 21.08%
  QoQ % 9.73% 0.89% 13.13% 12.50% 12.82% -16.13% -
  Horiz. % 133.33% 121.51% 120.43% 106.45% 94.62% 83.87% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers