Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -24.90%    YoY -     -10.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 985,190 817,408 729,954 680,716 940,677 940,433 962,300 1.58%
  QoQ % 20.53% 11.98% 7.23% -27.64% 0.03% -2.27% -
  Horiz. % 102.38% 84.94% 75.86% 70.74% 97.75% 97.73% 100.00%
PBT 90,122 80,193 79,634 79,388 108,971 100,957 107,520 -11.07%
  QoQ % 12.38% 0.70% 0.31% -27.15% 7.94% -6.10% -
  Horiz. % 83.82% 74.58% 74.06% 73.84% 101.35% 93.90% 100.00%
Tax -21,574 -20,981 -19,276 -17,860 -27,052 -23,978 -25,072 -9.51%
  QoQ % -2.82% -8.85% -7.93% 33.98% -12.82% 4.36% -
  Horiz. % 86.05% 83.68% 76.88% 71.23% 107.90% 95.64% 100.00%
NP 68,548 59,212 60,358 61,528 81,919 76,978 82,448 -11.55%
  QoQ % 15.77% -1.90% -1.90% -24.89% 6.42% -6.63% -
  Horiz. % 83.14% 71.82% 73.21% 74.63% 99.36% 93.37% 100.00%
NP to SH 68,694 59,208 60,352 61,524 81,921 76,978 82,448 -11.43%
  QoQ % 16.02% -1.90% -1.90% -24.90% 6.42% -6.63% -
  Horiz. % 83.32% 71.81% 73.20% 74.62% 99.36% 93.37% 100.00%
Tax Rate 23.94 % 26.16 % 24.21 % 22.50 % 24.82 % 23.75 % 23.32 % 1.76%
  QoQ % -8.49% 8.05% 7.60% -9.35% 4.51% 1.84% -
  Horiz. % 102.66% 112.18% 103.82% 96.48% 106.43% 101.84% 100.00%
Total Cost 916,642 758,196 669,596 619,188 858,758 863,454 879,852 2.76%
  QoQ % 20.90% 13.23% 8.14% -27.90% -0.54% -1.86% -
  Horiz. % 104.18% 86.17% 76.10% 70.37% 97.60% 98.14% 100.00%
Net Worth 606,764 568,290 549,029 554,336 539,218 505,743 483,390 16.31%
  QoQ % 6.77% 3.51% -0.96% 2.80% 6.62% 4.62% -
  Horiz. % 125.52% 117.56% 113.58% 114.68% 111.55% 104.62% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 17,598 - - - 20,167 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.26% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 25.62 % - % - % - % 24.62 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.06% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 606,764 568,290 549,029 554,336 539,218 505,743 483,390 16.31%
  QoQ % 6.77% 3.51% -0.96% 2.80% 6.62% 4.62% -
  Horiz. % 125.52% 117.56% 113.58% 114.68% 111.55% 104.62% 100.00%
NOSH 319,973 312,059 310,133 310,100 310,270 304,664 300,466 4.27%
  QoQ % 2.54% 0.62% 0.01% -0.05% 1.84% 1.40% -
  Horiz. % 106.49% 103.86% 103.22% 103.21% 103.26% 101.40% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.96 % 7.24 % 8.27 % 9.04 % 8.71 % 8.19 % 8.57 % -12.92%
  QoQ % -3.87% -12.45% -8.52% 3.79% 6.35% -4.43% -
  Horiz. % 81.21% 84.48% 96.50% 105.48% 101.63% 95.57% 100.00%
ROE 11.32 % 10.42 % 10.99 % 11.10 % 15.19 % 15.22 % 17.06 % -23.87%
  QoQ % 8.64% -5.19% -0.99% -26.93% -0.20% -10.79% -
  Horiz. % 66.35% 61.08% 64.42% 65.06% 89.04% 89.21% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 307.90 261.94 235.37 219.51 303.18 308.68 320.27 -2.58%
  QoQ % 17.55% 11.29% 7.23% -27.60% -1.78% -3.62% -
  Horiz. % 96.14% 81.79% 73.49% 68.54% 94.66% 96.38% 100.00%
EPS 21.87 18.97 19.46 19.84 26.77 25.27 27.44 -14.00%
  QoQ % 15.29% -2.52% -1.92% -25.89% 5.94% -7.91% -
  Horiz. % 79.70% 69.13% 70.92% 72.30% 97.56% 92.09% 100.00%
DPS 5.50 0.00 0.00 0.00 6.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.62% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8963 1.8211 1.7703 1.7876 1.7379 1.6600 1.6088 11.55%
  QoQ % 4.13% 2.87% -0.97% 2.86% 4.69% 3.18% -
  Horiz. % 117.87% 113.20% 110.04% 111.11% 108.02% 103.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 289.91 240.54 214.81 200.32 276.82 276.74 283.18 1.57%
  QoQ % 20.52% 11.98% 7.23% -27.64% 0.03% -2.27% -
  Horiz. % 102.38% 84.94% 75.86% 70.74% 97.75% 97.73% 100.00%
EPS 20.21 17.42 17.76 18.10 24.11 22.65 24.26 -11.44%
  QoQ % 16.02% -1.91% -1.88% -24.93% 6.45% -6.64% -
  Horiz. % 83.31% 71.81% 73.21% 74.61% 99.38% 93.36% 100.00%
DPS 5.18 0.00 0.00 0.00 5.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.35% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7855 1.6723 1.6156 1.6313 1.5868 1.4883 1.4225 16.31%
  QoQ % 6.77% 3.51% -0.96% 2.80% 6.62% 4.63% -
  Horiz. % 125.52% 117.56% 113.57% 114.68% 111.55% 104.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2200 2.2300 2.2700 2.2400 2.0800 2.1400 1.8100 -
P/RPS 0.72 0.85 0.96 1.02 0.69 0.69 0.57 16.80%
  QoQ % -15.29% -11.46% -5.88% 47.83% 0.00% 21.05% -
  Horiz. % 126.32% 149.12% 168.42% 178.95% 121.05% 121.05% 100.00%
P/EPS 10.34 11.75 11.66 11.29 7.88 8.47 6.60 34.78%
  QoQ % -12.00% 0.77% 3.28% 43.27% -6.97% 28.33% -
  Horiz. % 156.67% 178.03% 176.67% 171.06% 119.39% 128.33% 100.00%
EY 9.67 8.51 8.57 8.86 12.69 11.81 15.16 -25.84%
  QoQ % 13.63% -0.70% -3.27% -30.18% 7.45% -22.10% -
  Horiz. % 63.79% 56.13% 56.53% 58.44% 83.71% 77.90% 100.00%
DY 2.48 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.17 1.22 1.28 1.25 1.20 1.29 1.13 2.34%
  QoQ % -4.10% -4.69% 2.40% 4.17% -6.98% 14.16% -
  Horiz. % 103.54% 107.96% 113.27% 110.62% 106.19% 114.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 2.1500 2.3200 2.1600 2.2800 2.1600 2.0600 1.8200 -
P/RPS 0.70 0.89 0.92 1.04 0.71 0.67 0.57 14.64%
  QoQ % -21.35% -3.26% -11.54% 46.48% 5.97% 17.54% -
  Horiz. % 122.81% 156.14% 161.40% 182.46% 124.56% 117.54% 100.00%
P/EPS 10.01 12.23 11.10 11.49 8.18 8.15 6.63 31.51%
  QoQ % -18.15% 10.18% -3.39% 40.46% 0.37% 22.93% -
  Horiz. % 150.98% 184.46% 167.42% 173.30% 123.38% 122.93% 100.00%
EY 9.99 8.18 9.01 8.70 12.22 12.27 15.08 -23.95%
  QoQ % 22.13% -9.21% 3.56% -28.81% -0.41% -18.63% -
  Horiz. % 66.25% 54.24% 59.75% 57.69% 81.03% 81.37% 100.00%
DY 2.56 0.00 0.00 0.00 3.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.13 1.27 1.22 1.28 1.24 1.24 1.13 -
  QoQ % -11.02% 4.10% -4.69% 3.23% 0.00% 9.73% -
  Horiz. % 100.00% 112.39% 107.96% 113.27% 109.73% 109.73% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers