Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     65.99%    YoY -     39.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 481,150 234,795 1,053,640 821,690 580,629 322,165 1,206,399 -45.85%
  QoQ % 104.92% -77.72% 28.23% 41.52% 80.23% -73.30% -
  Horiz. % 39.88% 19.46% 87.34% 68.11% 48.13% 26.70% 100.00%
PBT 53,760 22,715 93,362 66,642 40,044 19,258 59,839 -6.90%
  QoQ % 136.67% -75.67% 40.09% 66.42% 107.93% -67.82% -
  Horiz. % 89.84% 37.96% 156.02% 111.37% 66.92% 32.18% 100.00%
Tax -12,536 -5,612 -22,660 -17,343 -10,344 -5,142 -15,241 -12.22%
  QoQ % -123.38% 75.23% -30.66% -67.66% -101.17% 66.26% -
  Horiz. % 82.25% 36.82% 148.68% 113.79% 67.87% 33.74% 100.00%
NP 41,224 17,103 70,702 49,299 29,700 14,116 44,598 -5.11%
  QoQ % 141.03% -75.81% 43.41% 65.99% 110.40% -68.35% -
  Horiz. % 92.43% 38.35% 158.53% 110.54% 66.59% 31.65% 100.00%
NP to SH 41,224 17,103 70,702 49,299 29,700 14,116 44,598 -5.11%
  QoQ % 141.03% -75.81% 43.41% 65.99% 110.40% -68.35% -
  Horiz. % 92.43% 38.35% 158.53% 110.54% 66.59% 31.65% 100.00%
Tax Rate 23.32 % 24.71 % 24.27 % 26.02 % 25.83 % 26.70 % 25.47 % -5.71%
  QoQ % -5.63% 1.81% -6.73% 0.74% -3.26% 4.83% -
  Horiz. % 91.56% 97.02% 95.29% 102.16% 101.41% 104.83% 100.00%
Total Cost 439,926 217,692 982,938 772,391 550,929 308,049 1,161,801 -47.69%
  QoQ % 102.09% -77.85% 27.26% 40.20% 78.84% -73.49% -
  Horiz. % 37.87% 18.74% 84.60% 66.48% 47.42% 26.51% 100.00%
Net Worth 483,390 476,900 459,803 438,400 418,836 414,319 390,463 15.31%
  QoQ % 1.36% 3.72% 4.88% 4.67% 1.09% 6.11% -
  Horiz. % 123.80% 122.14% 117.76% 112.28% 107.27% 106.11% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 17,435 - - - 11,134 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 98.76% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 483,390 476,900 459,803 438,400 418,836 414,319 390,463 15.31%
  QoQ % 1.36% 3.72% 4.88% 4.67% 1.09% 6.11% -
  Horiz. % 123.80% 122.14% 117.76% 112.28% 107.27% 106.11% 100.00%
NOSH 300,466 300,579 300,603 300,603 300,607 300,340 293,008 1.69%
  QoQ % -0.04% -0.01% 0.00% -0.00% 0.09% 2.50% -
  Horiz. % 102.55% 102.58% 102.59% 102.59% 102.59% 102.50% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.57 % 7.28 % 6.71 % 6.00 % 5.12 % 4.38 % 3.70 % 75.15%
  QoQ % 17.72% 8.49% 11.83% 17.19% 16.89% 18.38% -
  Horiz. % 231.62% 196.76% 181.35% 162.16% 138.38% 118.38% 100.00%
ROE 8.53 % 3.59 % 15.38 % 11.25 % 7.09 % 3.41 % 11.42 % -17.69%
  QoQ % 137.60% -76.66% 36.71% 58.67% 107.92% -70.14% -
  Horiz. % 74.69% 31.44% 134.68% 98.51% 62.08% 29.86% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 160.13 78.11 350.51 273.35 193.15 107.27 411.73 -46.75%
  QoQ % 105.01% -77.72% 28.23% 41.52% 80.06% -73.95% -
  Horiz. % 38.89% 18.97% 85.13% 66.39% 46.91% 26.05% 100.00%
EPS 13.72 5.69 23.52 16.40 9.88 4.70 15.22 -6.69%
  QoQ % 141.12% -75.81% 43.41% 65.99% 110.21% -69.12% -
  Horiz. % 90.14% 37.39% 154.53% 107.75% 64.91% 30.88% 100.00%
DPS 0.00 0.00 5.80 0.00 0.00 0.00 3.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 152.63% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6088 1.5866 1.5296 1.4584 1.3933 1.3795 1.3326 13.39%
  QoQ % 1.40% 3.73% 4.88% 4.67% 1.00% 3.52% -
  Horiz. % 120.73% 119.06% 114.78% 109.44% 104.56% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 141.59 69.09 310.06 241.80 170.86 94.80 355.01 -45.85%
  QoQ % 104.94% -77.72% 28.23% 41.52% 80.23% -73.30% -
  Horiz. % 39.88% 19.46% 87.34% 68.11% 48.13% 26.70% 100.00%
EPS 12.13 5.03 20.81 14.51 8.74 4.15 13.12 -5.10%
  QoQ % 141.15% -75.83% 43.42% 66.02% 110.60% -68.37% -
  Horiz. % 92.45% 38.34% 158.61% 110.59% 66.62% 31.63% 100.00%
DPS 0.00 0.00 5.13 0.00 0.00 0.00 3.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.40% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4225 1.4034 1.3531 1.2901 1.2325 1.2192 1.1490 15.31%
  QoQ % 1.36% 3.72% 4.88% 4.67% 1.09% 6.11% -
  Horiz. % 123.80% 122.14% 117.76% 112.28% 107.27% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.8100 1.8300 1.3800 1.2000 1.3000 1.2800 1.1900 -
P/RPS 1.13 2.34 0.39 0.44 0.67 1.19 0.29 147.83%
  QoQ % -51.71% 500.00% -11.36% -34.33% -43.70% 310.34% -
  Horiz. % 389.66% 806.90% 134.48% 151.72% 231.03% 410.34% 100.00%
P/EPS 13.19 32.16 5.87 7.32 13.16 27.23 7.82 41.74%
  QoQ % -58.99% 447.87% -19.81% -44.38% -51.67% 248.21% -
  Horiz. % 168.67% 411.25% 75.06% 93.61% 168.29% 348.21% 100.00%
EY 7.58 3.11 17.04 13.67 7.60 3.67 12.79 -29.47%
  QoQ % 143.73% -81.75% 24.65% 79.87% 107.08% -71.31% -
  Horiz. % 59.27% 24.32% 133.23% 106.88% 59.42% 28.69% 100.00%
DY 0.00 0.00 4.20 0.00 0.00 0.00 3.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.66% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.15 0.90 0.82 0.93 0.93 0.89 17.27%
  QoQ % -1.74% 27.78% 9.76% -11.83% 0.00% 4.49% -
  Horiz. % 126.97% 129.21% 101.12% 92.13% 104.49% 104.49% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.8200 1.7800 1.5200 1.2900 1.0900 1.2800 1.2900 -
P/RPS 1.14 2.28 0.43 0.47 0.56 1.19 0.31 138.44%
  QoQ % -50.00% 430.23% -8.51% -16.07% -52.94% 283.87% -
  Horiz. % 367.74% 735.48% 138.71% 151.61% 180.65% 383.87% 100.00%
P/EPS 13.27 31.28 6.46 7.87 11.03 27.23 8.48 34.82%
  QoQ % -57.58% 384.21% -17.92% -28.65% -59.49% 221.11% -
  Horiz. % 156.49% 368.87% 76.18% 92.81% 130.07% 321.11% 100.00%
EY 7.54 3.20 15.47 12.71 9.06 3.67 11.80 -25.83%
  QoQ % 135.62% -79.31% 21.72% 40.29% 146.87% -68.90% -
  Horiz. % 63.90% 27.12% 131.10% 107.71% 76.78% 31.10% 100.00%
DY 0.00 0.00 3.82 0.00 0.00 0.00 2.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 129.49% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.12 0.99 0.88 0.78 0.93 0.97 10.72%
  QoQ % 0.89% 13.13% 12.50% 12.82% -16.13% -4.12% -
  Horiz. % 116.49% 115.46% 102.06% 90.72% 80.41% 95.88% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers