Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     32.92%    YoY -     54.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 580,629 322,165 1,206,399 929,961 639,315 332,687 946,996 -27.89%
  QoQ % 80.23% -73.30% 29.73% 45.46% 92.17% -64.87% -
  Horiz. % 61.31% 34.02% 127.39% 98.20% 67.51% 35.13% 100.00%
PBT 40,044 19,258 59,839 47,858 36,192 25,678 38,175 3.25%
  QoQ % 107.93% -67.82% 25.03% 32.23% 40.95% -32.74% -
  Horiz. % 104.90% 50.45% 156.75% 125.36% 94.81% 67.26% 100.00%
Tax -10,344 -5,142 -15,241 -12,477 -9,573 -6,709 -2,699 145.50%
  QoQ % -101.17% 66.26% -22.15% -30.34% -42.69% -148.57% -
  Horiz. % 383.25% 190.51% 564.69% 462.28% 354.69% 248.57% 100.00%
NP 29,700 14,116 44,598 35,381 26,619 18,969 35,476 -11.20%
  QoQ % 110.40% -68.35% 26.05% 32.92% 40.33% -46.53% -
  Horiz. % 83.72% 39.79% 125.71% 99.73% 75.03% 53.47% 100.00%
NP to SH 29,700 14,116 44,598 35,381 26,619 18,969 35,715 -11.60%
  QoQ % 110.40% -68.35% 26.05% 32.92% 40.33% -46.89% -
  Horiz. % 83.16% 39.52% 124.87% 99.06% 74.53% 53.11% 100.00%
Tax Rate 25.83 % 26.70 % 25.47 % 26.07 % 26.45 % 26.13 % 7.07 % 137.78%
  QoQ % -3.26% 4.83% -2.30% -1.44% 1.22% 269.59% -
  Horiz. % 365.35% 377.65% 360.25% 368.74% 374.12% 369.59% 100.00%
Total Cost 550,929 308,049 1,161,801 894,580 612,696 313,718 911,520 -28.58%
  QoQ % 78.84% -73.49% 29.87% 46.01% 95.30% -65.58% -
  Horiz. % 60.44% 33.80% 127.46% 98.14% 67.22% 34.42% 100.00%
Net Worth 418,836 414,319 390,463 377,949 362,605 344,881 299,176 25.22%
  QoQ % 1.09% 6.11% 3.31% 4.23% 5.14% 15.28% -
  Horiz. % 140.00% 138.49% 130.51% 126.33% 121.20% 115.28% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 11,134 - - - 7,215 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 123.61% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 418,836 414,319 390,463 377,949 362,605 344,881 299,176 25.22%
  QoQ % 1.09% 6.11% 3.31% 4.23% 5.14% 15.28% -
  Horiz. % 140.00% 138.49% 130.51% 126.33% 121.20% 115.28% 100.00%
NOSH 300,607 300,340 293,008 290,573 285,381 270,347 240,514 16.08%
  QoQ % 0.09% 2.50% 0.84% 1.82% 5.56% 12.40% -
  Horiz. % 124.98% 124.87% 121.83% 120.81% 118.65% 112.40% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.12 % 4.38 % 3.70 % 3.80 % 4.16 % 5.70 % 3.75 % 23.14%
  QoQ % 16.89% 18.38% -2.63% -8.65% -27.02% 52.00% -
  Horiz. % 136.53% 116.80% 98.67% 101.33% 110.93% 152.00% 100.00%
ROE 7.09 % 3.41 % 11.42 % 9.36 % 7.34 % 5.50 % 11.94 % -29.42%
  QoQ % 107.92% -70.14% 22.01% 27.52% 33.45% -53.94% -
  Horiz. % 59.38% 28.56% 95.64% 78.39% 61.47% 46.06% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.15 107.27 411.73 320.04 224.02 123.06 393.74 -37.88%
  QoQ % 80.06% -73.95% 28.65% 42.86% 82.04% -68.75% -
  Horiz. % 49.06% 27.24% 104.57% 81.28% 56.90% 31.25% 100.00%
EPS 9.88 4.70 15.22 12.18 9.32 7.02 14.85 -23.85%
  QoQ % 110.21% -69.12% 24.96% 30.69% 32.76% -52.73% -
  Horiz. % 66.53% 31.65% 102.49% 82.02% 62.76% 47.27% 100.00%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3933 1.3795 1.3326 1.3007 1.2706 1.2757 1.2439 7.88%
  QoQ % 1.00% 3.52% 2.45% 2.37% -0.40% 2.56% -
  Horiz. % 112.01% 110.90% 107.13% 104.57% 102.15% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 170.86 94.80 355.01 273.66 188.13 97.90 278.68 -27.89%
  QoQ % 80.23% -73.30% 29.73% 45.46% 92.17% -64.87% -
  Horiz. % 61.31% 34.02% 127.39% 98.20% 67.51% 35.13% 100.00%
EPS 8.74 4.15 13.12 10.41 7.83 5.58 10.51 -11.60%
  QoQ % 110.60% -68.37% 26.03% 32.95% 40.32% -46.91% -
  Horiz. % 83.16% 39.49% 124.83% 99.05% 74.50% 53.09% 100.00%
DPS 0.00 0.00 3.28 0.00 0.00 0.00 2.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 154.72% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2325 1.2192 1.1490 1.1122 1.0670 1.0149 0.8804 25.22%
  QoQ % 1.09% 6.11% 3.31% 4.24% 5.13% 15.28% -
  Horiz. % 139.99% 138.48% 130.51% 126.33% 121.19% 115.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3000 1.2800 1.1900 1.4800 1.5800 1.6000 1.8300 -
P/RPS 0.67 1.19 0.29 0.46 0.71 1.30 0.46 28.58%
  QoQ % -43.70% 310.34% -36.96% -35.21% -45.38% 182.61% -
  Horiz. % 145.65% 258.70% 63.04% 100.00% 154.35% 282.61% 100.00%
P/EPS 13.16 27.23 7.82 12.15 16.94 22.80 12.32 4.51%
  QoQ % -51.67% 248.21% -35.64% -28.28% -25.70% 85.06% -
  Horiz. % 106.82% 221.02% 63.47% 98.62% 137.50% 185.06% 100.00%
EY 7.60 3.67 12.79 8.23 5.90 4.39 8.11 -4.25%
  QoQ % 107.08% -71.31% 55.41% 39.49% 34.40% -45.87% -
  Horiz. % 93.71% 45.25% 157.71% 101.48% 72.75% 54.13% 100.00%
DY 0.00 0.00 3.19 0.00 0.00 0.00 1.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 194.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.93 0.93 0.89 1.14 1.24 1.25 1.47 -26.37%
  QoQ % 0.00% 4.49% -21.93% -8.06% -0.80% -14.97% -
  Horiz. % 63.27% 63.27% 60.54% 77.55% 84.35% 85.03% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 -
Price 1.0900 1.2800 1.2900 1.3300 1.5600 1.6400 1.5900 -
P/RPS 0.56 1.19 0.31 0.42 0.70 1.33 0.40 25.22%
  QoQ % -52.94% 283.87% -26.19% -40.00% -47.37% 232.50% -
  Horiz. % 140.00% 297.50% 77.50% 105.00% 175.00% 332.50% 100.00%
P/EPS 11.03 27.23 8.48 10.92 16.72 23.37 10.71 1.99%
  QoQ % -59.49% 221.11% -22.34% -34.69% -28.46% 118.21% -
  Horiz. % 102.99% 254.25% 79.18% 101.96% 156.12% 218.21% 100.00%
EY 9.06 3.67 11.80 9.16 5.98 4.28 9.34 -2.01%
  QoQ % 146.87% -68.90% 28.82% 53.18% 39.72% -54.18% -
  Horiz. % 97.00% 39.29% 126.34% 98.07% 64.03% 45.82% 100.00%
DY 0.00 0.00 2.95 0.00 0.00 0.00 1.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.93 0.97 1.02 1.23 1.29 1.28 -28.19%
  QoQ % -16.13% -4.12% -4.90% -17.07% -4.65% 0.78% -
  Horiz. % 60.94% 72.66% 75.78% 79.69% 96.09% 100.78% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers