Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     6.42%    YoY -     15.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 817,408 729,954 680,716 940,677 940,433 962,300 939,180 -8.83%
  QoQ % 11.98% 7.23% -27.64% 0.03% -2.27% 2.46% -
  Horiz. % 87.03% 77.72% 72.48% 100.16% 100.13% 102.46% 100.00%
PBT 80,193 79,634 79,388 108,971 100,957 107,520 90,860 -7.98%
  QoQ % 0.70% 0.31% -27.15% 7.94% -6.10% 18.34% -
  Horiz. % 88.26% 87.64% 87.37% 119.93% 111.11% 118.34% 100.00%
Tax -20,981 -19,276 -17,860 -27,052 -23,978 -25,072 -22,448 -4.40%
  QoQ % -8.85% -7.93% 33.98% -12.82% 4.36% -11.69% -
  Horiz. % 93.47% 85.87% 79.56% 120.51% 106.82% 111.69% 100.00%
NP 59,212 60,358 61,528 81,919 76,978 82,448 68,412 -9.17%
  QoQ % -1.90% -1.90% -24.89% 6.42% -6.63% 20.52% -
  Horiz. % 86.55% 88.23% 89.94% 119.74% 112.52% 120.52% 100.00%
NP to SH 59,208 60,352 61,524 81,921 76,978 82,448 68,412 -9.18%
  QoQ % -1.90% -1.90% -24.90% 6.42% -6.63% 20.52% -
  Horiz. % 86.55% 88.22% 89.93% 119.75% 112.52% 120.52% 100.00%
Tax Rate 26.16 % 24.21 % 22.50 % 24.82 % 23.75 % 23.32 % 24.71 % 3.87%
  QoQ % 8.05% 7.60% -9.35% 4.51% 1.84% -5.63% -
  Horiz. % 105.87% 97.98% 91.06% 100.45% 96.11% 94.37% 100.00%
Total Cost 758,196 669,596 619,188 858,758 863,454 879,852 870,768 -8.81%
  QoQ % 13.23% 8.14% -27.90% -0.54% -1.86% 1.04% -
  Horiz. % 87.07% 76.90% 71.11% 98.62% 99.16% 101.04% 100.00%
Net Worth 568,290 549,029 554,336 539,218 505,743 483,390 476,900 12.39%
  QoQ % 3.51% -0.96% 2.80% 6.62% 4.62% 1.36% -
  Horiz. % 119.16% 115.12% 116.24% 113.07% 106.05% 101.36% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 20,167 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 24.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 568,290 549,029 554,336 539,218 505,743 483,390 476,900 12.39%
  QoQ % 3.51% -0.96% 2.80% 6.62% 4.62% 1.36% -
  Horiz. % 119.16% 115.12% 116.24% 113.07% 106.05% 101.36% 100.00%
NOSH 312,059 310,133 310,100 310,270 304,664 300,466 300,579 2.53%
  QoQ % 0.62% 0.01% -0.05% 1.84% 1.40% -0.04% -
  Horiz. % 103.82% 103.18% 103.17% 103.22% 101.36% 99.96% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.24 % 8.27 % 9.04 % 8.71 % 8.19 % 8.57 % 7.28 % -0.37%
  QoQ % -12.45% -8.52% 3.79% 6.35% -4.43% 17.72% -
  Horiz. % 99.45% 113.60% 124.18% 119.64% 112.50% 117.72% 100.00%
ROE 10.42 % 10.99 % 11.10 % 15.19 % 15.22 % 17.06 % 14.35 % -19.20%
  QoQ % -5.19% -0.99% -26.93% -0.20% -10.79% 18.89% -
  Horiz. % 72.61% 76.59% 77.35% 105.85% 106.06% 118.89% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 261.94 235.37 219.51 303.18 308.68 320.27 312.46 -11.08%
  QoQ % 11.29% 7.23% -27.60% -1.78% -3.62% 2.50% -
  Horiz. % 83.83% 75.33% 70.25% 97.03% 98.79% 102.50% 100.00%
EPS 18.97 19.46 19.84 26.77 25.27 27.44 22.76 -11.42%
  QoQ % -2.52% -1.92% -25.89% 5.94% -7.91% 20.56% -
  Horiz. % 83.35% 85.50% 87.17% 117.62% 111.03% 120.56% 100.00%
DPS 0.00 0.00 0.00 6.50 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 1.8211 1.7703 1.7876 1.7379 1.6600 1.6088 1.5866 9.62%
  QoQ % 2.87% -0.97% 2.86% 4.69% 3.18% 1.40% -
  Horiz. % 114.78% 111.58% 112.67% 109.54% 104.63% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 246.29 219.94 205.10 283.43 283.36 289.94 282.98 -8.83%
  QoQ % 11.98% 7.24% -27.64% 0.02% -2.27% 2.46% -
  Horiz. % 87.03% 77.72% 72.48% 100.16% 100.13% 102.46% 100.00%
EPS 17.84 18.18 18.54 24.68 23.19 24.84 20.61 -9.17%
  QoQ % -1.87% -1.94% -24.88% 6.43% -6.64% 20.52% -
  Horiz. % 86.56% 88.21% 89.96% 119.75% 112.52% 120.52% 100.00%
DPS 0.00 0.00 0.00 6.08 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 1.7123 1.6542 1.6702 1.6247 1.5238 1.4565 1.4369 12.39%
  QoQ % 3.51% -0.96% 2.80% 6.62% 4.62% 1.36% -
  Horiz. % 119.17% 115.12% 116.24% 113.07% 106.05% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.2300 2.2700 2.2400 2.0800 2.1400 1.8100 1.8300 -
P/RPS 0.85 0.96 1.02 0.69 0.69 0.57 0.59 27.53%
  QoQ % -11.46% -5.88% 47.83% 0.00% 21.05% -3.39% -
  Horiz. % 144.07% 162.71% 172.88% 116.95% 116.95% 96.61% 100.00%
P/EPS 11.75 11.66 11.29 7.88 8.47 6.60 8.04 28.75%
  QoQ % 0.77% 3.28% 43.27% -6.97% 28.33% -17.91% -
  Horiz. % 146.14% 145.02% 140.42% 98.01% 105.35% 82.09% 100.00%
EY 8.51 8.57 8.86 12.69 11.81 15.16 12.44 -22.34%
  QoQ % -0.70% -3.27% -30.18% 7.45% -22.10% 21.86% -
  Horiz. % 68.41% 68.89% 71.22% 102.01% 94.94% 121.86% 100.00%
DY 0.00 0.00 0.00 3.13 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% - - -
P/NAPS 1.22 1.28 1.25 1.20 1.29 1.13 1.15 4.01%
  QoQ % -4.69% 2.40% 4.17% -6.98% 14.16% -1.74% -
  Horiz. % 106.09% 111.30% 108.70% 104.35% 112.17% 98.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 -
Price 2.3200 2.1600 2.2800 2.1600 2.0600 1.8200 1.7800 -
P/RPS 0.89 0.92 1.04 0.71 0.67 0.57 0.57 34.55%
  QoQ % -3.26% -11.54% 46.48% 5.97% 17.54% 0.00% -
  Horiz. % 156.14% 161.40% 182.46% 124.56% 117.54% 100.00% 100.00%
P/EPS 12.23 11.10 11.49 8.18 8.15 6.63 7.82 34.70%
  QoQ % 10.18% -3.39% 40.46% 0.37% 22.93% -15.22% -
  Horiz. % 156.39% 141.94% 146.93% 104.60% 104.22% 84.78% 100.00%
EY 8.18 9.01 8.70 12.22 12.27 15.08 12.79 -25.75%
  QoQ % -9.21% 3.56% -28.81% -0.41% -18.63% 17.90% -
  Horiz. % 63.96% 70.45% 68.02% 95.54% 95.93% 117.90% 100.00%
DY 0.00 0.00 0.00 3.01 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 1.27 1.22 1.28 1.24 1.24 1.13 1.12 8.73%
  QoQ % 4.10% -4.69% 3.23% 0.00% 9.73% 0.89% -
  Horiz. % 113.39% 108.93% 114.29% 110.71% 110.71% 100.89% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers