Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     96.19%    YoY -     -26.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 220,925 985,190 613,056 364,977 170,179 940,677 705,325 -53.91%
  QoQ % -77.58% 60.70% 67.97% 114.47% -81.91% 33.37% -
  Horiz. % 31.32% 139.68% 86.92% 51.75% 24.13% 133.37% 100.00%
PBT 17,129 90,122 60,145 39,817 19,847 108,971 75,718 -62.91%
  QoQ % -80.99% 49.84% 51.05% 100.62% -81.79% 43.92% -
  Horiz. % 22.62% 119.02% 79.43% 52.59% 26.21% 143.92% 100.00%
Tax -4,539 -21,574 -15,736 -9,638 -4,465 -27,052 -17,984 -60.10%
  QoQ % 78.96% -37.10% -63.27% -115.86% 83.49% -50.42% -
  Horiz. % 25.24% 119.96% 87.50% 53.59% 24.83% 150.42% 100.00%
NP 12,590 68,548 44,409 30,179 15,382 81,919 57,734 -63.80%
  QoQ % -81.63% 54.36% 47.15% 96.20% -81.22% 41.89% -
  Horiz. % 21.81% 118.73% 76.92% 52.27% 26.64% 141.89% 100.00%
NP to SH 12,647 68,694 44,406 30,176 15,381 81,921 57,734 -63.69%
  QoQ % -81.59% 54.70% 47.16% 96.19% -81.22% 41.89% -
  Horiz. % 21.91% 118.98% 76.91% 52.27% 26.64% 141.89% 100.00%
Tax Rate 26.50 % 23.94 % 26.16 % 24.21 % 22.50 % 24.82 % 23.75 % 7.58%
  QoQ % 10.69% -8.49% 8.05% 7.60% -9.35% 4.51% -
  Horiz. % 111.58% 100.80% 110.15% 101.94% 94.74% 104.51% 100.00%
Total Cost 208,335 916,642 568,647 334,798 154,797 858,758 647,591 -53.08%
  QoQ % -77.27% 61.20% 69.85% 116.28% -81.97% 32.61% -
  Horiz. % 32.17% 141.55% 87.81% 51.70% 23.90% 132.61% 100.00%
Net Worth 620,480 606,764 568,290 549,029 554,336 539,218 505,743 14.62%
  QoQ % 2.26% 6.77% 3.51% -0.96% 2.80% 6.62% -
  Horiz. % 122.69% 119.97% 112.37% 108.56% 109.61% 106.62% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 17,598 - - - 20,167 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 104.06% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 620,480 606,764 568,290 549,029 554,336 539,218 505,743 14.62%
  QoQ % 2.26% 6.77% 3.51% -0.96% 2.80% 6.62% -
  Horiz. % 122.69% 119.97% 112.37% 108.56% 109.61% 106.62% 100.00%
NOSH 320,662 319,973 312,059 310,133 310,100 310,270 304,664 3.47%
  QoQ % 0.22% 2.54% 0.62% 0.01% -0.05% 1.84% -
  Horiz. % 105.25% 105.02% 102.43% 101.79% 101.78% 101.84% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.70 % 6.96 % 7.24 % 8.27 % 9.04 % 8.71 % 8.19 % -21.48%
  QoQ % -18.10% -3.87% -12.45% -8.52% 3.79% 6.35% -
  Horiz. % 69.60% 84.98% 88.40% 100.98% 110.38% 106.35% 100.00%
ROE 2.04 % 11.32 % 7.81 % 5.50 % 2.77 % 15.19 % 11.42 % -68.32%
  QoQ % -81.98% 44.94% 42.00% 98.56% -81.76% 33.01% -
  Horiz. % 17.86% 99.12% 68.39% 48.16% 24.26% 133.01% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 68.90 307.90 196.46 117.68 54.88 303.18 231.51 -55.46%
  QoQ % -77.62% 56.72% 66.94% 114.43% -81.90% 30.96% -
  Horiz. % 29.76% 133.00% 84.86% 50.83% 23.71% 130.96% 100.00%
EPS 3.91 21.87 14.23 9.73 4.96 26.77 18.95 -65.12%
  QoQ % -82.12% 53.69% 46.25% 96.17% -81.47% 41.27% -
  Horiz. % 20.63% 115.41% 75.09% 51.35% 26.17% 141.27% 100.00%
DPS 0.00 5.50 0.00 0.00 0.00 6.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9350 1.8963 1.8211 1.7703 1.7876 1.7379 1.6600 10.77%
  QoQ % 2.04% 4.13% 2.87% -0.97% 2.86% 4.69% -
  Horiz. % 116.57% 114.23% 109.70% 106.64% 107.69% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.01 289.91 180.41 107.40 50.08 276.82 207.56 -53.91%
  QoQ % -77.58% 60.70% 67.98% 114.46% -81.91% 33.37% -
  Horiz. % 31.32% 139.68% 86.92% 51.74% 24.13% 133.37% 100.00%
EPS 3.72 20.21 13.07 8.88 4.53 24.11 16.99 -63.71%
  QoQ % -81.59% 54.63% 47.18% 96.03% -81.21% 41.91% -
  Horiz. % 21.90% 118.95% 76.93% 52.27% 26.66% 141.91% 100.00%
DPS 0.00 5.18 0.00 0.00 0.00 5.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.35% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8259 1.7855 1.6723 1.6156 1.6313 1.5868 1.4883 14.62%
  QoQ % 2.26% 6.77% 3.51% -0.96% 2.80% 6.62% -
  Horiz. % 122.68% 119.97% 112.36% 108.55% 109.61% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0400 2.2200 2.2300 2.2700 2.2400 2.0800 2.1400 -
P/RPS 2.96 0.72 1.14 1.93 4.08 0.69 0.92 118.09%
  QoQ % 311.11% -36.84% -40.93% -52.70% 491.30% -25.00% -
  Horiz. % 321.74% 78.26% 123.91% 209.78% 443.48% 75.00% 100.00%
P/EPS 51.72 10.34 15.67 23.33 45.16 7.88 11.29 176.09%
  QoQ % 400.19% -34.01% -32.83% -48.34% 473.10% -30.20% -
  Horiz. % 458.10% 91.59% 138.80% 206.64% 400.00% 69.80% 100.00%
EY 1.93 9.67 6.38 4.29 2.21 12.69 8.86 -63.83%
  QoQ % -80.04% 51.57% 48.72% 94.12% -82.58% 43.23% -
  Horiz. % 21.78% 109.14% 72.01% 48.42% 24.94% 143.23% 100.00%
DY 0.00 2.48 0.00 0.00 0.00 3.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 1.17 1.22 1.28 1.25 1.20 1.29 -12.83%
  QoQ % -10.26% -4.10% -4.69% 2.40% 4.17% -6.98% -
  Horiz. % 81.40% 90.70% 94.57% 99.22% 96.90% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.7200 2.1500 2.3200 2.1600 2.2800 2.1600 2.0600 -
P/RPS 2.50 0.70 1.18 1.84 4.15 0.71 0.89 99.21%
  QoQ % 257.14% -40.68% -35.87% -55.66% 484.51% -20.22% -
  Horiz. % 280.90% 78.65% 132.58% 206.74% 466.29% 79.78% 100.00%
P/EPS 43.61 10.01 16.30 22.20 45.97 8.18 10.87 152.70%
  QoQ % 335.66% -38.59% -26.58% -51.71% 461.98% -24.75% -
  Horiz. % 401.20% 92.09% 149.95% 204.23% 422.91% 75.25% 100.00%
EY 2.29 9.99 6.13 4.50 2.18 12.22 9.20 -60.46%
  QoQ % -77.08% 62.97% 36.22% 106.42% -82.16% 32.83% -
  Horiz. % 24.89% 108.59% 66.63% 48.91% 23.70% 132.83% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 3.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.89 1.13 1.27 1.22 1.28 1.24 1.24 -19.85%
  QoQ % -21.24% -11.02% 4.10% -4.69% 3.23% 0.00% -
  Horiz. % 71.77% 91.13% 102.42% 98.39% 103.23% 100.00% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers