Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -3.24%    YoY -     21.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 940,677 940,433 962,300 939,180 1,053,640 1,095,586 1,161,258 -13.05%
  QoQ % 0.03% -2.27% 2.46% -10.86% -3.83% -5.66% -
  Horiz. % 81.00% 80.98% 82.87% 80.88% 90.73% 94.34% 100.00%
PBT 108,971 100,957 107,520 90,860 93,362 88,856 80,088 22.68%
  QoQ % 7.94% -6.10% 18.34% -2.68% 5.07% 10.95% -
  Horiz. % 136.06% 126.06% 134.25% 113.45% 116.57% 110.95% 100.00%
Tax -27,052 -23,978 -25,072 -22,448 -22,660 -23,124 -20,688 19.48%
  QoQ % -12.82% 4.36% -11.69% 0.94% 2.01% -11.77% -
  Horiz. % 130.76% 115.91% 121.19% 108.51% 109.53% 111.77% 100.00%
NP 81,919 76,978 82,448 68,412 70,702 65,732 59,400 23.78%
  QoQ % 6.42% -6.63% 20.52% -3.24% 7.56% 10.66% -
  Horiz. % 137.91% 129.59% 138.80% 115.17% 119.03% 110.66% 100.00%
NP to SH 81,921 76,978 82,448 68,412 70,702 65,732 59,400 23.78%
  QoQ % 6.42% -6.63% 20.52% -3.24% 7.56% 10.66% -
  Horiz. % 137.91% 129.59% 138.80% 115.17% 119.03% 110.66% 100.00%
Tax Rate 24.82 % 23.75 % 23.32 % 24.71 % 24.27 % 26.02 % 25.83 % -2.61%
  QoQ % 4.51% 1.84% -5.63% 1.81% -6.73% 0.74% -
  Horiz. % 96.09% 91.95% 90.28% 95.66% 93.96% 100.74% 100.00%
Total Cost 858,758 863,454 879,852 870,768 982,938 1,029,854 1,101,858 -15.25%
  QoQ % -0.54% -1.86% 1.04% -11.41% -4.56% -6.53% -
  Horiz. % 77.94% 78.36% 79.85% 79.03% 89.21% 93.47% 100.00%
Net Worth 539,218 505,743 483,390 476,900 459,803 438,400 418,836 18.25%
  QoQ % 6.62% 4.62% 1.36% 3.72% 4.88% 4.67% -
  Horiz. % 128.74% 120.75% 115.41% 113.86% 109.78% 104.67% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,167 - - - 17,435 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.67% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.62 % - % - % - % 24.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.84% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 539,218 505,743 483,390 476,900 459,803 438,400 418,836 18.25%
  QoQ % 6.62% 4.62% 1.36% 3.72% 4.88% 4.67% -
  Horiz. % 128.74% 120.75% 115.41% 113.86% 109.78% 104.67% 100.00%
NOSH 310,270 304,664 300,466 300,579 300,603 300,603 300,607 2.12%
  QoQ % 1.84% 1.40% -0.04% -0.01% 0.00% -0.00% -
  Horiz. % 103.21% 101.35% 99.95% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.71 % 8.19 % 8.57 % 7.28 % 6.71 % 6.00 % 5.12 % 42.28%
  QoQ % 6.35% -4.43% 17.72% 8.49% 11.83% 17.19% -
  Horiz. % 170.12% 159.96% 167.38% 142.19% 131.05% 117.19% 100.00%
ROE 15.19 % 15.22 % 17.06 % 14.35 % 15.38 % 14.99 % 14.18 % 4.67%
  QoQ % -0.20% -10.79% 18.89% -6.70% 2.60% 5.71% -
  Horiz. % 107.12% 107.33% 120.31% 101.20% 108.46% 105.71% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 303.18 308.68 320.27 312.46 350.51 364.46 386.30 -14.85%
  QoQ % -1.78% -3.62% 2.50% -10.86% -3.83% -5.65% -
  Horiz. % 78.48% 79.91% 82.91% 80.89% 90.74% 94.35% 100.00%
EPS 26.77 25.27 27.44 22.76 23.52 21.87 19.76 22.32%
  QoQ % 5.94% -7.91% 20.56% -3.23% 7.54% 10.68% -
  Horiz. % 135.48% 127.88% 138.87% 115.18% 119.03% 110.68% 100.00%
DPS 6.50 0.00 0.00 0.00 5.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.07% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7379 1.6600 1.6088 1.5866 1.5296 1.4584 1.3933 15.80%
  QoQ % 4.69% 3.18% 1.40% 3.73% 4.88% 4.67% -
  Horiz. % 124.73% 119.14% 115.47% 113.87% 109.78% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 276.82 276.74 283.18 276.37 310.06 322.40 341.73 -13.05%
  QoQ % 0.03% -2.27% 2.46% -10.87% -3.83% -5.66% -
  Horiz. % 81.01% 80.98% 82.87% 80.87% 90.73% 94.34% 100.00%
EPS 24.11 22.65 24.26 20.13 20.81 19.34 17.48 23.79%
  QoQ % 6.45% -6.64% 20.52% -3.27% 7.60% 10.64% -
  Horiz. % 137.93% 129.58% 138.79% 115.16% 119.05% 110.64% 100.00%
DPS 5.93 0.00 0.00 0.00 5.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5868 1.4883 1.4225 1.4034 1.3531 1.2901 1.2325 18.26%
  QoQ % 6.62% 4.63% 1.36% 3.72% 4.88% 4.67% -
  Horiz. % 128.75% 120.75% 115.42% 113.87% 109.78% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.0800 2.1400 1.8100 1.8300 1.3800 1.2000 1.3000 -
P/RPS 0.69 0.69 0.57 0.59 0.39 0.33 0.34 59.95%
  QoQ % 0.00% 21.05% -3.39% 51.28% 18.18% -2.94% -
  Horiz. % 202.94% 202.94% 167.65% 173.53% 114.71% 97.06% 100.00%
P/EPS 7.88 8.47 6.60 8.04 5.87 5.49 6.58 12.71%
  QoQ % -6.97% 28.33% -17.91% 36.97% 6.92% -16.57% -
  Horiz. % 119.76% 128.72% 100.30% 122.19% 89.21% 83.43% 100.00%
EY 12.69 11.81 15.16 12.44 17.04 18.22 15.20 -11.29%
  QoQ % 7.45% -22.10% 21.86% -27.00% -6.48% 19.87% -
  Horiz. % 83.49% 77.70% 99.74% 81.84% 112.11% 119.87% 100.00%
DY 3.13 0.00 0.00 0.00 4.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.20 1.29 1.13 1.15 0.90 0.82 0.93 18.43%
  QoQ % -6.98% 14.16% -1.74% 27.78% 9.76% -11.83% -
  Horiz. % 129.03% 138.71% 121.51% 123.66% 96.77% 88.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 -
Price 2.1600 2.0600 1.8200 1.7800 1.5200 1.2900 1.0900 -
P/RPS 0.71 0.67 0.57 0.57 0.43 0.35 0.28 85.43%
  QoQ % 5.97% 17.54% 0.00% 32.56% 22.86% 25.00% -
  Horiz. % 253.57% 239.29% 203.57% 203.57% 153.57% 125.00% 100.00%
P/EPS 8.18 8.15 6.63 7.82 6.46 5.90 5.52 29.83%
  QoQ % 0.37% 22.93% -15.22% 21.05% 9.49% 6.88% -
  Horiz. % 148.19% 147.64% 120.11% 141.67% 117.03% 106.88% 100.00%
EY 12.22 12.27 15.08 12.79 15.47 16.95 18.13 -23.03%
  QoQ % -0.41% -18.63% 17.90% -17.32% -8.73% -6.51% -
  Horiz. % 67.40% 67.68% 83.18% 70.55% 85.33% 93.49% 100.00%
DY 3.01 0.00 0.00 0.00 3.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.24 1.24 1.13 1.12 0.99 0.88 0.78 36.02%
  QoQ % 0.00% 9.73% 0.89% 13.13% 12.50% 12.82% -
  Horiz. % 158.97% 158.97% 144.87% 143.59% 126.92% 112.82% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers