Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     55.96%    YoY -     -27.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 929,961 639,315 332,687 946,996 676,095 448,675 214,403 165.73%
  QoQ % 45.46% 92.17% -64.87% 40.07% 50.69% 109.27% -
  Horiz. % 433.74% 298.18% 155.17% 441.69% 315.34% 209.27% 100.00%
PBT 47,858 36,192 25,678 38,175 28,687 20,960 11,815 153.89%
  QoQ % 32.23% 40.95% -32.74% 33.07% 36.87% 77.40% -
  Horiz. % 405.06% 306.32% 217.33% 323.11% 242.80% 177.40% 100.00%
Tax -12,477 -9,573 -6,709 -2,699 -5,917 -5,086 -2,929 162.55%
  QoQ % -30.34% -42.69% -148.57% 54.39% -16.34% -73.64% -
  Horiz. % 425.98% 326.84% 229.05% 92.15% 202.01% 173.64% 100.00%
NP 35,381 26,619 18,969 35,476 22,770 15,874 8,886 151.00%
  QoQ % 32.92% 40.33% -46.53% 55.80% 43.44% 78.64% -
  Horiz. % 398.17% 299.56% 213.47% 399.23% 256.25% 178.64% 100.00%
NP to SH 35,381 26,619 18,969 35,715 22,900 15,987 8,955 149.71%
  QoQ % 32.92% 40.33% -46.89% 55.96% 43.24% 78.53% -
  Horiz. % 395.10% 297.25% 211.83% 398.83% 255.72% 178.53% 100.00%
Tax Rate 26.07 % 26.45 % 26.13 % 7.07 % 20.63 % 24.27 % 24.79 % 3.41%
  QoQ % -1.44% 1.22% 269.59% -65.73% -15.00% -2.10% -
  Horiz. % 105.16% 106.70% 105.41% 28.52% 83.22% 97.90% 100.00%
Total Cost 894,580 612,696 313,718 911,520 653,325 432,801 205,517 166.35%
  QoQ % 46.01% 95.30% -65.58% 39.52% 50.95% 110.59% -
  Horiz. % 435.28% 298.12% 152.65% 443.53% 317.89% 210.59% 100.00%
Net Worth 377,949 362,605 344,881 299,176 286,394 279,327 284,200 20.91%
  QoQ % 4.23% 5.14% 15.28% 4.46% 2.53% -1.71% -
  Horiz. % 132.99% 127.59% 121.35% 105.27% 100.77% 98.29% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,215 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 20.20 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 377,949 362,605 344,881 299,176 286,394 279,327 284,200 20.91%
  QoQ % 4.23% 5.14% 15.28% 4.46% 2.53% -1.71% -
  Horiz. % 132.99% 127.59% 121.35% 105.27% 100.77% 98.29% 100.00%
NOSH 290,573 285,381 270,347 240,514 240,546 240,406 240,725 13.35%
  QoQ % 1.82% 5.56% 12.40% -0.01% 0.06% -0.13% -
  Horiz. % 120.71% 118.55% 112.31% 99.91% 99.93% 99.87% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.80 % 4.16 % 5.70 % 3.75 % 3.37 % 3.54 % 4.14 % -5.55%
  QoQ % -8.65% -27.02% 52.00% 11.28% -4.80% -14.49% -
  Horiz. % 91.79% 100.48% 137.68% 90.58% 81.40% 85.51% 100.00%
ROE 9.36 % 7.34 % 5.50 % 11.94 % 8.00 % 5.72 % 3.15 % 106.55%
  QoQ % 27.52% 33.45% -53.94% 49.25% 39.86% 81.59% -
  Horiz. % 297.14% 233.02% 174.60% 379.05% 253.97% 181.59% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 320.04 224.02 123.06 393.74 281.07 186.63 89.07 134.41%
  QoQ % 42.86% 82.04% -68.75% 40.09% 50.60% 109.53% -
  Horiz. % 359.31% 251.51% 138.16% 442.06% 315.56% 209.53% 100.00%
EPS 12.18 9.32 7.02 14.85 9.52 6.65 3.72 120.34%
  QoQ % 30.69% 32.76% -52.73% 55.99% 43.16% 78.76% -
  Horiz. % 327.42% 250.54% 188.71% 399.19% 255.91% 178.76% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3007 1.2706 1.2757 1.2439 1.1906 1.1619 1.1806 6.67%
  QoQ % 2.37% -0.40% 2.56% 4.48% 2.47% -1.58% -
  Horiz. % 110.17% 107.62% 108.06% 105.36% 100.85% 98.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 273.66 188.13 97.90 278.68 198.96 132.03 63.09 165.73%
  QoQ % 45.46% 92.17% -64.87% 40.07% 50.69% 109.27% -
  Horiz. % 433.76% 298.19% 155.18% 441.72% 315.36% 209.27% 100.00%
EPS 10.41 7.83 5.58 10.51 6.74 4.70 2.64 149.38%
  QoQ % 32.95% 40.32% -46.91% 55.93% 43.40% 78.03% -
  Horiz. % 394.32% 296.59% 211.36% 398.11% 255.30% 178.03% 100.00%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1122 1.0670 1.0149 0.8804 0.8428 0.8220 0.8363 20.91%
  QoQ % 4.24% 5.13% 15.28% 4.46% 2.53% -1.71% -
  Horiz. % 132.99% 127.59% 121.36% 105.27% 100.78% 98.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4800 1.5800 1.6000 1.8300 1.9500 2.0600 1.4700 -
P/RPS 0.46 0.71 1.30 0.46 0.69 1.10 1.65 -57.29%
  QoQ % -35.21% -45.38% 182.61% -33.33% -37.27% -33.33% -
  Horiz. % 27.88% 43.03% 78.79% 27.88% 41.82% 66.67% 100.00%
P/EPS 12.15 16.94 22.80 12.32 20.48 30.98 39.52 -54.42%
  QoQ % -28.28% -25.70% 85.06% -39.84% -33.89% -21.61% -
  Horiz. % 30.74% 42.86% 57.69% 31.17% 51.82% 78.39% 100.00%
EY 8.23 5.90 4.39 8.11 4.88 3.23 2.53 119.39%
  QoQ % 39.49% 34.40% -45.87% 66.19% 51.08% 27.67% -
  Horiz. % 325.30% 233.20% 173.52% 320.55% 192.89% 127.67% 100.00%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.14 1.24 1.25 1.47 1.64 1.77 1.25 -5.95%
  QoQ % -8.06% -0.80% -14.97% -10.37% -7.34% 41.60% -
  Horiz. % 91.20% 99.20% 100.00% 117.60% 131.20% 141.60% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 -
Price 1.3300 1.5600 1.6400 1.5900 1.8900 1.8600 2.0200 -
P/RPS 0.42 0.70 1.33 0.40 0.67 1.00 2.27 -67.50%
  QoQ % -40.00% -47.37% 232.50% -40.30% -33.00% -55.95% -
  Horiz. % 18.50% 30.84% 58.59% 17.62% 29.52% 44.05% 100.00%
P/EPS 10.92 16.72 23.37 10.71 19.85 27.97 54.30 -65.64%
  QoQ % -34.69% -28.46% 118.21% -46.05% -29.03% -48.49% -
  Horiz. % 20.11% 30.79% 43.04% 19.72% 36.56% 51.51% 100.00%
EY 9.16 5.98 4.28 9.34 5.04 3.58 1.84 191.27%
  QoQ % 53.18% 39.72% -54.18% 85.32% 40.78% 94.57% -
  Horiz. % 497.83% 325.00% 232.61% 507.61% 273.91% 194.57% 100.00%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.02 1.23 1.29 1.28 1.59 1.60 1.71 -29.12%
  QoQ % -17.07% -4.65% 0.78% -19.50% -0.62% -6.43% -
  Horiz. % 59.65% 71.93% 75.44% 74.85% 92.98% 93.57% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers