Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     40.33%    YoY -     66.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 322,165 1,206,399 929,961 639,315 332,687 946,996 676,095 -39.02%
  QoQ % -73.30% 29.73% 45.46% 92.17% -64.87% 40.07% -
  Horiz. % 47.65% 178.44% 137.55% 94.56% 49.21% 140.07% 100.00%
PBT 19,258 59,839 47,858 36,192 25,678 38,175 28,687 -23.35%
  QoQ % -67.82% 25.03% 32.23% 40.95% -32.74% 33.07% -
  Horiz. % 67.13% 208.59% 166.83% 126.16% 89.51% 133.07% 100.00%
Tax -5,142 -15,241 -12,477 -9,573 -6,709 -2,699 -5,917 -8.94%
  QoQ % 66.26% -22.15% -30.34% -42.69% -148.57% 54.39% -
  Horiz. % 86.90% 257.58% 210.87% 161.79% 113.39% 45.61% 100.00%
NP 14,116 44,598 35,381 26,619 18,969 35,476 22,770 -27.32%
  QoQ % -68.35% 26.05% 32.92% 40.33% -46.53% 55.80% -
  Horiz. % 61.99% 195.86% 155.38% 116.90% 83.31% 155.80% 100.00%
NP to SH 14,116 44,598 35,381 26,619 18,969 35,715 22,900 -27.59%
  QoQ % -68.35% 26.05% 32.92% 40.33% -46.89% 55.96% -
  Horiz. % 61.64% 194.75% 154.50% 116.24% 82.83% 155.96% 100.00%
Tax Rate 26.70 % 25.47 % 26.07 % 26.45 % 26.13 % 7.07 % 20.63 % 18.78%
  QoQ % 4.83% -2.30% -1.44% 1.22% 269.59% -65.73% -
  Horiz. % 129.42% 123.46% 126.37% 128.21% 126.66% 34.27% 100.00%
Total Cost 308,049 1,161,801 894,580 612,696 313,718 911,520 653,325 -39.45%
  QoQ % -73.49% 29.87% 46.01% 95.30% -65.58% 39.52% -
  Horiz. % 47.15% 177.83% 136.93% 93.78% 48.02% 139.52% 100.00%
Net Worth 414,319 390,463 377,949 362,605 344,881 299,176 286,394 27.94%
  QoQ % 6.11% 3.31% 4.23% 5.14% 15.28% 4.46% -
  Horiz. % 144.67% 136.34% 131.97% 126.61% 120.42% 104.46% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 11,134 - - - 7,215 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 154.31% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 24.97 % - % - % - % 20.20 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.61% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 414,319 390,463 377,949 362,605 344,881 299,176 286,394 27.94%
  QoQ % 6.11% 3.31% 4.23% 5.14% 15.28% 4.46% -
  Horiz. % 144.67% 136.34% 131.97% 126.61% 120.42% 104.46% 100.00%
NOSH 300,340 293,008 290,573 285,381 270,347 240,514 240,546 15.97%
  QoQ % 2.50% 0.84% 1.82% 5.56% 12.40% -0.01% -
  Horiz. % 124.86% 121.81% 120.80% 118.64% 112.39% 99.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.38 % 3.70 % 3.80 % 4.16 % 5.70 % 3.75 % 3.37 % 19.11%
  QoQ % 18.38% -2.63% -8.65% -27.02% 52.00% 11.28% -
  Horiz. % 129.97% 109.79% 112.76% 123.44% 169.14% 111.28% 100.00%
ROE 3.41 % 11.42 % 9.36 % 7.34 % 5.50 % 11.94 % 8.00 % -43.39%
  QoQ % -70.14% 22.01% 27.52% 33.45% -53.94% 49.25% -
  Horiz. % 42.62% 142.75% 117.00% 91.75% 68.75% 149.25% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 107.27 411.73 320.04 224.02 123.06 393.74 281.07 -47.42%
  QoQ % -73.95% 28.65% 42.86% 82.04% -68.75% 40.09% -
  Horiz. % 38.16% 146.49% 113.86% 79.70% 43.78% 140.09% 100.00%
EPS 4.70 15.22 12.18 9.32 7.02 14.85 9.52 -37.56%
  QoQ % -69.12% 24.96% 30.69% 32.76% -52.73% 55.99% -
  Horiz. % 49.37% 159.87% 127.94% 97.90% 73.74% 155.99% 100.00%
DPS 0.00 3.80 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3795 1.3326 1.3007 1.2706 1.2757 1.2439 1.1906 10.33%
  QoQ % 3.52% 2.45% 2.37% -0.40% 2.56% 4.48% -
  Horiz. % 115.87% 111.93% 109.25% 106.72% 107.15% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 94.80 355.01 273.66 188.13 97.90 278.68 198.96 -39.02%
  QoQ % -73.30% 29.73% 45.46% 92.17% -64.87% 40.07% -
  Horiz. % 47.65% 178.43% 137.55% 94.56% 49.21% 140.07% 100.00%
EPS 4.15 13.12 10.41 7.83 5.58 10.51 6.74 -27.65%
  QoQ % -68.37% 26.03% 32.95% 40.32% -46.91% 55.93% -
  Horiz. % 61.57% 194.66% 154.45% 116.17% 82.79% 155.93% 100.00%
DPS 0.00 3.28 0.00 0.00 0.00 2.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 154.72% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2192 1.1490 1.1122 1.0670 1.0149 0.8804 0.8428 27.94%
  QoQ % 6.11% 3.31% 4.24% 5.13% 15.28% 4.46% -
  Horiz. % 144.66% 136.33% 131.96% 126.60% 120.42% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.2800 1.1900 1.4800 1.5800 1.6000 1.8300 1.9500 -
P/RPS 1.19 0.29 0.46 0.71 1.30 0.46 0.69 43.86%
  QoQ % 310.34% -36.96% -35.21% -45.38% 182.61% -33.33% -
  Horiz. % 172.46% 42.03% 66.67% 102.90% 188.41% 66.67% 100.00%
P/EPS 27.23 7.82 12.15 16.94 22.80 12.32 20.48 20.94%
  QoQ % 248.21% -35.64% -28.28% -25.70% 85.06% -39.84% -
  Horiz. % 132.96% 38.18% 59.33% 82.71% 111.33% 60.16% 100.00%
EY 3.67 12.79 8.23 5.90 4.39 8.11 4.88 -17.32%
  QoQ % -71.31% 55.41% 39.49% 34.40% -45.87% 66.19% -
  Horiz. % 75.20% 262.09% 168.65% 120.90% 89.96% 166.19% 100.00%
DY 0.00 3.19 0.00 0.00 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.51% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.93 0.89 1.14 1.24 1.25 1.47 1.64 -31.51%
  QoQ % 4.49% -21.93% -8.06% -0.80% -14.97% -10.37% -
  Horiz. % 56.71% 54.27% 69.51% 75.61% 76.22% 89.63% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 1.2800 1.2900 1.3300 1.5600 1.6400 1.5900 1.8900 -
P/RPS 1.19 0.31 0.42 0.70 1.33 0.40 0.67 46.71%
  QoQ % 283.87% -26.19% -40.00% -47.37% 232.50% -40.30% -
  Horiz. % 177.61% 46.27% 62.69% 104.48% 198.51% 59.70% 100.00%
P/EPS 27.23 8.48 10.92 16.72 23.37 10.71 19.85 23.48%
  QoQ % 221.11% -22.34% -34.69% -28.46% 118.21% -46.05% -
  Horiz. % 137.18% 42.72% 55.01% 84.23% 117.73% 53.95% 100.00%
EY 3.67 11.80 9.16 5.98 4.28 9.34 5.04 -19.08%
  QoQ % -68.90% 28.82% 53.18% 39.72% -54.18% 85.32% -
  Horiz. % 72.82% 234.13% 181.75% 118.65% 84.92% 185.32% 100.00%
DY 0.00 2.95 0.00 0.00 0.00 1.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.93 0.97 1.02 1.23 1.29 1.28 1.59 -30.08%
  QoQ % -4.12% -4.90% -17.07% -4.65% 0.78% -19.50% -
  Horiz. % 58.49% 61.01% 64.15% 77.36% 81.13% 80.50% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers