Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     110.40%    YoY -     11.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 234,795 1,053,640 821,690 580,629 322,165 1,206,399 929,961 -60.02%
  QoQ % -77.72% 28.23% 41.52% 80.23% -73.30% 29.73% -
  Horiz. % 25.25% 113.30% 88.36% 62.44% 34.64% 129.73% 100.00%
PBT 22,715 93,362 66,642 40,044 19,258 59,839 47,858 -39.13%
  QoQ % -75.67% 40.09% 66.42% 107.93% -67.82% 25.03% -
  Horiz. % 47.46% 195.08% 139.25% 83.67% 40.24% 125.03% 100.00%
Tax -5,612 -22,660 -17,343 -10,344 -5,142 -15,241 -12,477 -41.27%
  QoQ % 75.23% -30.66% -67.66% -101.17% 66.26% -22.15% -
  Horiz. % 44.98% 181.61% 139.00% 82.90% 41.21% 122.15% 100.00%
NP 17,103 70,702 49,299 29,700 14,116 44,598 35,381 -38.38%
  QoQ % -75.81% 43.41% 65.99% 110.40% -68.35% 26.05% -
  Horiz. % 48.34% 199.83% 139.34% 83.94% 39.90% 126.05% 100.00%
NP to SH 17,103 70,702 49,299 29,700 14,116 44,598 35,381 -38.38%
  QoQ % -75.81% 43.41% 65.99% 110.40% -68.35% 26.05% -
  Horiz. % 48.34% 199.83% 139.34% 83.94% 39.90% 126.05% 100.00%
Tax Rate 24.71 % 24.27 % 26.02 % 25.83 % 26.70 % 25.47 % 26.07 % -3.51%
  QoQ % 1.81% -6.73% 0.74% -3.26% 4.83% -2.30% -
  Horiz. % 94.78% 93.10% 99.81% 99.08% 102.42% 97.70% 100.00%
Total Cost 217,692 982,938 772,391 550,929 308,049 1,161,801 894,580 -60.99%
  QoQ % -77.85% 27.26% 40.20% 78.84% -73.49% 29.87% -
  Horiz. % 24.33% 109.88% 86.34% 61.59% 34.44% 129.87% 100.00%
Net Worth 476,900 459,803 438,400 418,836 414,319 390,463 377,949 16.75%
  QoQ % 3.72% 4.88% 4.67% 1.09% 6.11% 3.31% -
  Horiz. % 126.18% 121.66% 115.99% 110.82% 109.62% 103.31% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,435 - - - 11,134 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.59% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 24.66 % - % - % - % 24.97 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.76% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 476,900 459,803 438,400 418,836 414,319 390,463 377,949 16.75%
  QoQ % 3.72% 4.88% 4.67% 1.09% 6.11% 3.31% -
  Horiz. % 126.18% 121.66% 115.99% 110.82% 109.62% 103.31% 100.00%
NOSH 300,579 300,603 300,603 300,607 300,340 293,008 290,573 2.28%
  QoQ % -0.01% 0.00% -0.00% 0.09% 2.50% 0.84% -
  Horiz. % 103.44% 103.45% 103.45% 103.45% 103.36% 100.84% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.28 % 6.71 % 6.00 % 5.12 % 4.38 % 3.70 % 3.80 % 54.19%
  QoQ % 8.49% 11.83% 17.19% 16.89% 18.38% -2.63% -
  Horiz. % 191.58% 176.58% 157.89% 134.74% 115.26% 97.37% 100.00%
ROE 3.59 % 15.38 % 11.25 % 7.09 % 3.41 % 11.42 % 9.36 % -47.18%
  QoQ % -76.66% 36.71% 58.67% 107.92% -70.14% 22.01% -
  Horiz. % 38.35% 164.32% 120.19% 75.75% 36.43% 122.01% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.11 350.51 273.35 193.15 107.27 411.73 320.04 -60.91%
  QoQ % -77.72% 28.23% 41.52% 80.06% -73.95% 28.65% -
  Horiz. % 24.41% 109.52% 85.41% 60.35% 33.52% 128.65% 100.00%
EPS 5.69 23.52 16.40 9.88 4.70 15.22 12.18 -39.77%
  QoQ % -75.81% 43.41% 65.99% 110.21% -69.12% 24.96% -
  Horiz. % 46.72% 193.10% 134.65% 81.12% 38.59% 124.96% 100.00%
DPS 0.00 5.80 0.00 0.00 0.00 3.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.63% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5866 1.5296 1.4584 1.3933 1.3795 1.3326 1.3007 14.15%
  QoQ % 3.73% 4.88% 4.67% 1.00% 3.52% 2.45% -
  Horiz. % 121.98% 117.60% 112.12% 107.12% 106.06% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 69.09 310.06 241.80 170.86 94.80 355.01 273.66 -60.02%
  QoQ % -77.72% 28.23% 41.52% 80.23% -73.30% 29.73% -
  Horiz. % 25.25% 113.30% 88.36% 62.44% 34.64% 129.73% 100.00%
EPS 5.03 20.81 14.51 8.74 4.15 13.12 10.41 -38.40%
  QoQ % -75.83% 43.42% 66.02% 110.60% -68.37% 26.03% -
  Horiz. % 48.32% 199.90% 139.39% 83.96% 39.87% 126.03% 100.00%
DPS 0.00 5.13 0.00 0.00 0.00 3.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.40% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4034 1.3531 1.2901 1.2325 1.2192 1.1490 1.1122 16.75%
  QoQ % 3.72% 4.88% 4.67% 1.09% 6.11% 3.31% -
  Horiz. % 126.18% 121.66% 116.00% 110.82% 109.62% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8300 1.3800 1.2000 1.3000 1.2800 1.1900 1.4800 -
P/RPS 2.34 0.39 0.44 0.67 1.19 0.29 0.46 195.49%
  QoQ % 500.00% -11.36% -34.33% -43.70% 310.34% -36.96% -
  Horiz. % 508.70% 84.78% 95.65% 145.65% 258.70% 63.04% 100.00%
P/EPS 32.16 5.87 7.32 13.16 27.23 7.82 12.15 91.24%
  QoQ % 447.87% -19.81% -44.38% -51.67% 248.21% -35.64% -
  Horiz. % 264.69% 48.31% 60.25% 108.31% 224.12% 64.36% 100.00%
EY 3.11 17.04 13.67 7.60 3.67 12.79 8.23 -47.70%
  QoQ % -81.75% 24.65% 79.87% 107.08% -71.31% 55.41% -
  Horiz. % 37.79% 207.05% 166.10% 92.35% 44.59% 155.41% 100.00%
DY 0.00 4.20 0.00 0.00 0.00 3.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.15 0.90 0.82 0.93 0.93 0.89 1.14 0.58%
  QoQ % 27.78% 9.76% -11.83% 0.00% 4.49% -21.93% -
  Horiz. % 100.88% 78.95% 71.93% 81.58% 81.58% 78.07% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 28/11/14 -
Price 1.7800 1.5200 1.2900 1.0900 1.2800 1.2900 1.3300 -
P/RPS 2.28 0.43 0.47 0.56 1.19 0.31 0.42 208.56%
  QoQ % 430.23% -8.51% -16.07% -52.94% 283.87% -26.19% -
  Horiz. % 542.86% 102.38% 111.90% 133.33% 283.33% 73.81% 100.00%
P/EPS 31.28 6.46 7.87 11.03 27.23 8.48 10.92 101.57%
  QoQ % 384.21% -17.92% -28.65% -59.49% 221.11% -22.34% -
  Horiz. % 286.45% 59.16% 72.07% 101.01% 249.36% 77.66% 100.00%
EY 3.20 15.47 12.71 9.06 3.67 11.80 9.16 -50.37%
  QoQ % -79.31% 21.72% 40.29% 146.87% -68.90% 28.82% -
  Horiz. % 34.93% 168.89% 138.76% 98.91% 40.07% 128.82% 100.00%
DY 0.00 3.82 0.00 0.00 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.49% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 0.99 0.88 0.78 0.93 0.97 1.02 6.43%
  QoQ % 13.13% 12.50% 12.82% -16.13% -4.12% -4.90% -
  Horiz. % 109.80% 97.06% 86.27% 76.47% 91.18% 95.10% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers