Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     43.24%    YoY -     -38.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 639,315 332,687 946,996 676,095 448,675 214,403 896,557 -20.23%
  QoQ % 92.17% -64.87% 40.07% 50.69% 109.27% -76.09% -
  Horiz. % 71.31% 37.11% 105.63% 75.41% 50.04% 23.91% 100.00%
PBT 36,192 25,678 38,175 28,687 20,960 11,815 60,735 -29.25%
  QoQ % 40.95% -32.74% 33.07% 36.87% 77.40% -80.55% -
  Horiz. % 59.59% 42.28% 62.86% 47.23% 34.51% 19.45% 100.00%
Tax -9,573 -6,709 -2,699 -5,917 -5,086 -2,929 -11,350 -10.76%
  QoQ % -42.69% -148.57% 54.39% -16.34% -73.64% 74.19% -
  Horiz. % 84.34% 59.11% 23.78% 52.13% 44.81% 25.81% 100.00%
NP 26,619 18,969 35,476 22,770 15,874 8,886 49,385 -33.84%
  QoQ % 40.33% -46.53% 55.80% 43.44% 78.64% -82.01% -
  Horiz. % 53.90% 38.41% 71.84% 46.11% 32.14% 17.99% 100.00%
NP to SH 26,619 18,969 35,715 22,900 15,987 8,955 49,501 -33.95%
  QoQ % 40.33% -46.89% 55.96% 43.24% 78.53% -81.91% -
  Horiz. % 53.77% 38.32% 72.15% 46.26% 32.30% 18.09% 100.00%
Tax Rate 26.45 % 26.13 % 7.07 % 20.63 % 24.27 % 24.79 % 18.69 % 26.13%
  QoQ % 1.22% 269.59% -65.73% -15.00% -2.10% 32.64% -
  Horiz. % 141.52% 139.81% 37.83% 110.38% 129.86% 132.64% 100.00%
Total Cost 612,696 313,718 911,520 653,325 432,801 205,517 847,172 -19.48%
  QoQ % 95.30% -65.58% 39.52% 50.95% 110.59% -75.74% -
  Horiz. % 72.32% 37.03% 107.60% 77.12% 51.09% 24.26% 100.00%
Net Worth 362,605 344,881 299,176 286,394 279,327 284,200 272,526 21.03%
  QoQ % 5.14% 15.28% 4.46% 2.53% -1.71% 4.28% -
  Horiz. % 133.05% 126.55% 109.78% 105.09% 102.50% 104.28% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,215 - - - 11,440 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.07% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 20.20 % - % - % - % 23.11 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.41% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 362,605 344,881 299,176 286,394 279,327 284,200 272,526 21.03%
  QoQ % 5.14% 15.28% 4.46% 2.53% -1.71% 4.28% -
  Horiz. % 133.05% 126.55% 109.78% 105.09% 102.50% 104.28% 100.00%
NOSH 285,381 270,347 240,514 240,546 240,406 240,725 238,347 12.79%
  QoQ % 5.56% 12.40% -0.01% 0.06% -0.13% 1.00% -
  Horiz. % 119.73% 113.43% 100.91% 100.92% 100.86% 101.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.16 % 5.70 % 3.75 % 3.37 % 3.54 % 4.14 % 5.51 % -17.13%
  QoQ % -27.02% 52.00% 11.28% -4.80% -14.49% -24.86% -
  Horiz. % 75.50% 103.45% 68.06% 61.16% 64.25% 75.14% 100.00%
ROE 7.34 % 5.50 % 11.94 % 8.00 % 5.72 % 3.15 % 18.16 % -45.42%
  QoQ % 33.45% -53.94% 49.25% 39.86% 81.59% -82.65% -
  Horiz. % 40.42% 30.29% 65.75% 44.05% 31.50% 17.35% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 224.02 123.06 393.74 281.07 186.63 89.07 376.15 -29.28%
  QoQ % 82.04% -68.75% 40.09% 50.60% 109.53% -76.32% -
  Horiz. % 59.56% 32.72% 104.68% 74.72% 49.62% 23.68% 100.00%
EPS 9.32 7.02 14.85 9.52 6.65 3.72 20.77 -41.47%
  QoQ % 32.76% -52.73% 55.99% 43.16% 78.76% -82.09% -
  Horiz. % 44.87% 33.80% 71.50% 45.84% 32.02% 17.91% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2706 1.2757 1.2439 1.1906 1.1619 1.1806 1.1434 7.31%
  QoQ % -0.40% 2.56% 4.48% 2.47% -1.58% 3.25% -
  Horiz. % 111.12% 111.57% 108.79% 104.13% 101.62% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 188.13 97.90 278.68 198.96 132.03 63.09 263.83 -20.23%
  QoQ % 92.17% -64.87% 40.07% 50.69% 109.27% -76.09% -
  Horiz. % 71.31% 37.11% 105.63% 75.41% 50.04% 23.91% 100.00%
EPS 7.83 5.58 10.51 6.74 4.70 2.64 14.57 -33.98%
  QoQ % 40.32% -46.91% 55.93% 43.40% 78.03% -81.88% -
  Horiz. % 53.74% 38.30% 72.13% 46.26% 32.26% 18.12% 100.00%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 3.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.91% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0670 1.0149 0.8804 0.8428 0.8220 0.8363 0.8020 21.03%
  QoQ % 5.13% 15.28% 4.46% 2.53% -1.71% 4.28% -
  Horiz. % 133.04% 126.55% 109.78% 105.09% 102.49% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.5800 1.6000 1.8300 1.9500 2.0600 1.4700 1.3900 -
P/RPS 0.71 1.30 0.46 0.69 1.10 1.65 0.37 54.60%
  QoQ % -45.38% 182.61% -33.33% -37.27% -33.33% 345.95% -
  Horiz. % 191.89% 351.35% 124.32% 186.49% 297.30% 445.95% 100.00%
P/EPS 16.94 22.80 12.32 20.48 30.98 39.52 6.69 86.09%
  QoQ % -25.70% 85.06% -39.84% -33.89% -21.61% 490.73% -
  Horiz. % 253.21% 340.81% 184.16% 306.13% 463.08% 590.73% 100.00%
EY 5.90 4.39 8.11 4.88 3.23 2.53 14.94 -46.26%
  QoQ % 34.40% -45.87% 66.19% 51.08% 27.67% -83.07% -
  Horiz. % 39.49% 29.38% 54.28% 32.66% 21.62% 16.93% 100.00%
DY 0.00 0.00 1.64 0.00 0.00 0.00 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.54% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.25 1.47 1.64 1.77 1.25 1.22 1.09%
  QoQ % -0.80% -14.97% -10.37% -7.34% 41.60% 2.46% -
  Horiz. % 101.64% 102.46% 120.49% 134.43% 145.08% 102.46% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 -
Price 1.5600 1.6400 1.5900 1.8900 1.8600 2.0200 1.3400 -
P/RPS 0.70 1.33 0.40 0.67 1.00 2.27 0.36 55.98%
  QoQ % -47.37% 232.50% -40.30% -33.00% -55.95% 530.56% -
  Horiz. % 194.44% 369.44% 111.11% 186.11% 277.78% 630.56% 100.00%
P/EPS 16.72 23.37 10.71 19.85 27.97 54.30 6.45 89.03%
  QoQ % -28.46% 118.21% -46.05% -29.03% -48.49% 741.86% -
  Horiz. % 259.22% 362.33% 166.05% 307.75% 433.64% 841.86% 100.00%
EY 5.98 4.28 9.34 5.04 3.58 1.84 15.50 -47.10%
  QoQ % 39.72% -54.18% 85.32% 40.78% 94.57% -88.13% -
  Horiz. % 38.58% 27.61% 60.26% 32.52% 23.10% 11.87% 100.00%
DY 0.00 0.00 1.89 0.00 0.00 0.00 3.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.79% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.29 1.28 1.59 1.60 1.71 1.17 3.40%
  QoQ % -4.65% 0.78% -19.50% -0.62% -6.43% 46.15% -
  Horiz. % 105.13% 110.26% 109.40% 135.90% 136.75% 146.15% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers