Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     78.53%    YoY -     -36.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 332,687 946,996 676,095 448,675 214,403 896,557 661,145 -36.76%
  QoQ % -64.87% 40.07% 50.69% 109.27% -76.09% 35.61% -
  Horiz. % 50.32% 143.24% 102.26% 67.86% 32.43% 135.61% 100.00%
PBT 25,678 38,175 28,687 20,960 11,815 60,735 49,495 -35.46%
  QoQ % -32.74% 33.07% 36.87% 77.40% -80.55% 22.71% -
  Horiz. % 51.88% 77.13% 57.96% 42.35% 23.87% 122.71% 100.00%
Tax -6,709 -2,699 -5,917 -5,086 -2,929 -11,350 -12,462 -33.85%
  QoQ % -148.57% 54.39% -16.34% -73.64% 74.19% 8.92% -
  Horiz. % 53.84% 21.66% 47.48% 40.81% 23.50% 91.08% 100.00%
NP 18,969 35,476 22,770 15,874 8,886 49,385 37,033 -36.01%
  QoQ % -46.53% 55.80% 43.44% 78.64% -82.01% 33.35% -
  Horiz. % 51.22% 95.80% 61.49% 42.86% 23.99% 133.35% 100.00%
NP to SH 18,969 35,715 22,900 15,987 8,955 49,501 37,151 -36.14%
  QoQ % -46.89% 55.96% 43.24% 78.53% -81.91% 33.24% -
  Horiz. % 51.06% 96.13% 61.64% 43.03% 24.10% 133.24% 100.00%
Tax Rate 26.13 % 7.07 % 20.63 % 24.27 % 24.79 % 18.69 % 25.18 % 2.50%
  QoQ % 269.59% -65.73% -15.00% -2.10% 32.64% -25.77% -
  Horiz. % 103.77% 28.08% 81.93% 96.39% 98.45% 74.23% 100.00%
Total Cost 313,718 911,520 653,325 432,801 205,517 847,172 624,112 -36.81%
  QoQ % -65.58% 39.52% 50.95% 110.59% -75.74% 35.74% -
  Horiz. % 50.27% 146.05% 104.68% 69.35% 32.93% 135.74% 100.00%
Net Worth 344,881 299,176 286,394 279,327 284,200 272,526 259,391 20.93%
  QoQ % 15.28% 4.46% 2.53% -1.71% 4.28% 5.06% -
  Horiz. % 132.96% 115.34% 110.41% 107.69% 109.56% 105.06% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,215 - - - 11,440 7,363 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 55.37% -
  Horiz. % 0.00% 97.99% 0.00% 0.00% 0.00% 155.37% 100.00%
Div Payout % - % 20.20 % - % - % - % 23.11 % 19.82 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.60% -
  Horiz. % 0.00% 101.92% 0.00% 0.00% 0.00% 116.60% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 344,881 299,176 286,394 279,327 284,200 272,526 259,391 20.93%
  QoQ % 15.28% 4.46% 2.53% -1.71% 4.28% 5.06% -
  Horiz. % 132.96% 115.34% 110.41% 107.69% 109.56% 105.06% 100.00%
NOSH 270,347 240,514 240,546 240,406 240,725 238,347 237,538 9.02%
  QoQ % 12.40% -0.01% 0.06% -0.13% 1.00% 0.34% -
  Horiz. % 113.81% 101.25% 101.27% 101.21% 101.34% 100.34% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.70 % 3.75 % 3.37 % 3.54 % 4.14 % 5.51 % 5.60 % 1.19%
  QoQ % 52.00% 11.28% -4.80% -14.49% -24.86% -1.61% -
  Horiz. % 101.79% 66.96% 60.18% 63.21% 73.93% 98.39% 100.00%
ROE 5.50 % 11.94 % 8.00 % 5.72 % 3.15 % 18.16 % 14.32 % -47.19%
  QoQ % -53.94% 49.25% 39.86% 81.59% -82.65% 26.82% -
  Horiz. % 38.41% 83.38% 55.87% 39.94% 22.00% 126.82% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.06 393.74 281.07 186.63 89.07 376.15 278.33 -41.99%
  QoQ % -68.75% 40.09% 50.60% 109.53% -76.32% 35.15% -
  Horiz. % 44.21% 141.47% 100.98% 67.05% 32.00% 135.15% 100.00%
EPS 7.02 14.85 9.52 6.65 3.72 20.77 15.64 -41.41%
  QoQ % -52.73% 55.99% 43.16% 78.76% -82.09% 32.80% -
  Horiz. % 44.88% 94.95% 60.87% 42.52% 23.79% 132.80% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 4.80 3.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 54.84% -
  Horiz. % 0.00% 96.77% 0.00% 0.00% 0.00% 154.84% 100.00%
NAPS 1.2757 1.2439 1.1906 1.1619 1.1806 1.1434 1.0920 10.93%
  QoQ % 2.56% 4.48% 2.47% -1.58% 3.25% 4.71% -
  Horiz. % 116.82% 113.91% 109.03% 106.40% 108.11% 104.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 97.90 278.68 198.96 132.03 63.09 263.83 194.56 -36.76%
  QoQ % -64.87% 40.07% 50.69% 109.27% -76.09% 35.60% -
  Horiz. % 50.32% 143.24% 102.26% 67.86% 32.43% 135.60% 100.00%
EPS 5.58 10.51 6.74 4.70 2.64 14.57 10.93 -36.15%
  QoQ % -46.91% 55.93% 43.40% 78.03% -81.88% 33.30% -
  Horiz. % 51.05% 96.16% 61.67% 43.00% 24.15% 133.30% 100.00%
DPS 0.00 2.12 0.00 0.00 0.00 3.37 2.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 55.30% -
  Horiz. % 0.00% 97.70% 0.00% 0.00% 0.00% 155.30% 100.00%
NAPS 1.0149 0.8804 0.8428 0.8220 0.8363 0.8020 0.7633 20.94%
  QoQ % 15.28% 4.46% 2.53% -1.71% 4.28% 5.07% -
  Horiz. % 132.96% 115.34% 110.42% 107.69% 109.56% 105.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.6000 1.8300 1.9500 2.0600 1.4700 1.3900 1.3000 -
P/RPS 1.30 0.46 0.69 1.10 1.65 0.37 0.47 97.17%
  QoQ % 182.61% -33.33% -37.27% -33.33% 345.95% -21.28% -
  Horiz. % 276.60% 97.87% 146.81% 234.04% 351.06% 78.72% 100.00%
P/EPS 22.80 12.32 20.48 30.98 39.52 6.69 8.31 96.11%
  QoQ % 85.06% -39.84% -33.89% -21.61% 490.73% -19.49% -
  Horiz. % 274.37% 148.26% 246.45% 372.80% 475.57% 80.51% 100.00%
EY 4.39 8.11 4.88 3.23 2.53 14.94 12.03 -48.97%
  QoQ % -45.87% 66.19% 51.08% 27.67% -83.07% 24.19% -
  Horiz. % 36.49% 67.41% 40.57% 26.85% 21.03% 124.19% 100.00%
DY 0.00 1.64 0.00 0.00 0.00 3.45 2.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 44.96% -
  Horiz. % 0.00% 68.91% 0.00% 0.00% 0.00% 144.96% 100.00%
P/NAPS 1.25 1.47 1.64 1.77 1.25 1.22 1.19 3.34%
  QoQ % -14.97% -10.37% -7.34% 41.60% 2.46% 2.52% -
  Horiz. % 105.04% 123.53% 137.82% 148.74% 105.04% 102.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 -
Price 1.6400 1.5900 1.8900 1.8600 2.0200 1.3400 1.3700 -
P/RPS 1.33 0.40 0.67 1.00 2.27 0.36 0.49 94.70%
  QoQ % 232.50% -40.30% -33.00% -55.95% 530.56% -26.53% -
  Horiz. % 271.43% 81.63% 136.73% 204.08% 463.27% 73.47% 100.00%
P/EPS 23.37 10.71 19.85 27.97 54.30 6.45 8.76 92.47%
  QoQ % 118.21% -46.05% -29.03% -48.49% 741.86% -26.37% -
  Horiz. % 266.78% 122.26% 226.60% 319.29% 619.86% 73.63% 100.00%
EY 4.28 9.34 5.04 3.58 1.84 15.50 11.42 -48.05%
  QoQ % -54.18% 85.32% 40.78% 94.57% -88.13% 35.73% -
  Horiz. % 37.48% 81.79% 44.13% 31.35% 16.11% 135.73% 100.00%
DY 0.00 1.89 0.00 0.00 0.00 3.58 2.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 58.41% -
  Horiz. % 0.00% 83.63% 0.00% 0.00% 0.00% 158.41% 100.00%
P/NAPS 1.29 1.28 1.59 1.60 1.71 1.17 1.25 2.12%
  QoQ % 0.78% -19.50% -0.62% -6.43% 46.15% -6.40% -
  Horiz. % 103.20% 102.40% 127.20% 128.00% 136.80% 93.60% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers