Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     141.03%    YoY -     38.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 170,179 940,677 705,325 481,150 234,795 1,053,640 821,690 -64.96%
  QoQ % -81.91% 33.37% 46.59% 104.92% -77.72% 28.23% -
  Horiz. % 20.71% 114.48% 85.84% 58.56% 28.57% 128.23% 100.00%
PBT 19,847 108,971 75,718 53,760 22,715 93,362 66,642 -55.37%
  QoQ % -81.79% 43.92% 40.84% 136.67% -75.67% 40.09% -
  Horiz. % 29.78% 163.52% 113.62% 80.67% 34.09% 140.09% 100.00%
Tax -4,465 -27,052 -17,984 -12,536 -5,612 -22,660 -17,343 -59.50%
  QoQ % 83.49% -50.42% -43.46% -123.38% 75.23% -30.66% -
  Horiz. % 25.75% 155.98% 103.70% 72.28% 32.36% 130.66% 100.00%
NP 15,382 81,919 57,734 41,224 17,103 70,702 49,299 -53.96%
  QoQ % -81.22% 41.89% 40.05% 141.03% -75.81% 43.41% -
  Horiz. % 31.20% 166.17% 117.11% 83.62% 34.69% 143.41% 100.00%
NP to SH 15,381 81,921 57,734 41,224 17,103 70,702 49,299 -53.97%
  QoQ % -81.22% 41.89% 40.05% 141.03% -75.81% 43.41% -
  Horiz. % 31.20% 166.17% 117.11% 83.62% 34.69% 143.41% 100.00%
Tax Rate 22.50 % 24.82 % 23.75 % 23.32 % 24.71 % 24.27 % 26.02 % -9.23%
  QoQ % -9.35% 4.51% 1.84% -5.63% 1.81% -6.73% -
  Horiz. % 86.47% 95.39% 91.28% 89.62% 94.97% 93.27% 100.00%
Total Cost 154,797 858,758 647,591 439,926 217,692 982,938 772,391 -65.72%
  QoQ % -81.97% 32.61% 47.20% 102.09% -77.85% 27.26% -
  Horiz. % 20.04% 111.18% 83.84% 56.96% 28.18% 127.26% 100.00%
Net Worth 554,336 539,218 505,743 483,390 476,900 459,803 438,400 16.92%
  QoQ % 2.80% 6.62% 4.62% 1.36% 3.72% 4.88% -
  Horiz. % 126.45% 123.00% 115.36% 110.26% 108.78% 104.88% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 20,167 - - - 17,435 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 99.84% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 554,336 539,218 505,743 483,390 476,900 459,803 438,400 16.92%
  QoQ % 2.80% 6.62% 4.62% 1.36% 3.72% 4.88% -
  Horiz. % 126.45% 123.00% 115.36% 110.26% 108.78% 104.88% 100.00%
NOSH 310,100 310,270 304,664 300,466 300,579 300,603 300,603 2.09%
  QoQ % -0.05% 1.84% 1.40% -0.04% -0.01% 0.00% -
  Horiz. % 103.16% 103.22% 101.35% 99.95% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.04 % 8.71 % 8.19 % 8.57 % 7.28 % 6.71 % 6.00 % 31.39%
  QoQ % 3.79% 6.35% -4.43% 17.72% 8.49% 11.83% -
  Horiz. % 150.67% 145.17% 136.50% 142.83% 121.33% 111.83% 100.00%
ROE 2.77 % 15.19 % 11.42 % 8.53 % 3.59 % 15.38 % 11.25 % -60.68%
  QoQ % -81.76% 33.01% 33.88% 137.60% -76.66% 36.71% -
  Horiz. % 24.62% 135.02% 101.51% 75.82% 31.91% 136.71% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 54.88 303.18 231.51 160.13 78.11 350.51 273.35 -65.68%
  QoQ % -81.90% 30.96% 44.58% 105.01% -77.72% 28.23% -
  Horiz. % 20.08% 110.91% 84.69% 58.58% 28.58% 128.23% 100.00%
EPS 4.96 26.77 18.95 13.72 5.69 23.52 16.40 -54.91%
  QoQ % -81.47% 41.27% 38.12% 141.12% -75.81% 43.41% -
  Horiz. % 30.24% 163.23% 115.55% 83.66% 34.70% 143.41% 100.00%
DPS 0.00 6.50 0.00 0.00 0.00 5.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.07% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7876 1.7379 1.6600 1.6088 1.5866 1.5296 1.4584 14.52%
  QoQ % 2.86% 4.69% 3.18% 1.40% 3.73% 4.88% -
  Horiz. % 122.57% 119.16% 113.82% 110.31% 108.79% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.08 276.82 207.56 141.59 69.09 310.06 241.80 -64.96%
  QoQ % -81.91% 33.37% 46.59% 104.94% -77.72% 28.23% -
  Horiz. % 20.71% 114.48% 85.84% 58.56% 28.57% 128.23% 100.00%
EPS 4.53 24.11 16.99 12.13 5.03 20.81 14.51 -53.95%
  QoQ % -81.21% 41.91% 40.07% 141.15% -75.83% 43.42% -
  Horiz. % 31.22% 166.16% 117.09% 83.60% 34.67% 143.42% 100.00%
DPS 0.00 5.93 0.00 0.00 0.00 5.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.59% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6313 1.5868 1.4883 1.4225 1.4034 1.3531 1.2901 16.92%
  QoQ % 2.80% 6.62% 4.63% 1.36% 3.72% 4.88% -
  Horiz. % 126.45% 123.00% 115.36% 110.26% 108.78% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.2400 2.0800 2.1400 1.8100 1.8300 1.3800 1.2000 -
P/RPS 4.08 0.69 0.92 1.13 2.34 0.39 0.44 340.77%
  QoQ % 491.30% -25.00% -18.58% -51.71% 500.00% -11.36% -
  Horiz. % 927.27% 156.82% 209.09% 256.82% 531.82% 88.64% 100.00%
P/EPS 45.16 7.88 11.29 13.19 32.16 5.87 7.32 236.01%
  QoQ % 473.10% -30.20% -14.40% -58.99% 447.87% -19.81% -
  Horiz. % 616.94% 107.65% 154.23% 180.19% 439.34% 80.19% 100.00%
EY 2.21 12.69 8.86 7.58 3.11 17.04 13.67 -70.29%
  QoQ % -82.58% 43.23% 16.89% 143.73% -81.75% 24.65% -
  Horiz. % 16.17% 92.83% 64.81% 55.45% 22.75% 124.65% 100.00%
DY 0.00 3.13 0.00 0.00 0.00 4.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.52% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.20 1.29 1.13 1.15 0.90 0.82 32.42%
  QoQ % 4.17% -6.98% 14.16% -1.74% 27.78% 9.76% -
  Horiz. % 152.44% 146.34% 157.32% 137.80% 140.24% 109.76% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 -
Price 2.2800 2.1600 2.0600 1.8200 1.7800 1.5200 1.2900 -
P/RPS 4.15 0.71 0.89 1.14 2.28 0.43 0.47 326.64%
  QoQ % 484.51% -20.22% -21.93% -50.00% 430.23% -8.51% -
  Horiz. % 882.98% 151.06% 189.36% 242.55% 485.11% 91.49% 100.00%
P/EPS 45.97 8.18 10.87 13.27 31.28 6.46 7.87 223.99%
  QoQ % 461.98% -24.75% -18.09% -57.58% 384.21% -17.92% -
  Horiz. % 584.12% 103.94% 138.12% 168.62% 397.46% 82.08% 100.00%
EY 2.18 12.22 9.20 7.54 3.20 15.47 12.71 -69.10%
  QoQ % -82.16% 32.83% 22.02% 135.62% -79.31% 21.72% -
  Horiz. % 17.15% 96.14% 72.38% 59.32% 25.18% 121.72% 100.00%
DY 0.00 3.01 0.00 0.00 0.00 3.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.80% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.28 1.24 1.24 1.13 1.12 0.99 0.88 28.35%
  QoQ % 3.23% 0.00% 9.73% 0.89% 13.13% 12.50% -
  Horiz. % 145.45% 140.91% 140.91% 128.41% 127.27% 112.50% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers