Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     26.05%    YoY -     24.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 821,690 580,629 322,165 1,206,399 929,961 639,315 332,687 82.62%
  QoQ % 41.52% 80.23% -73.30% 29.73% 45.46% 92.17% -
  Horiz. % 246.99% 174.53% 96.84% 362.62% 279.53% 192.17% 100.00%
PBT 66,642 40,044 19,258 59,839 47,858 36,192 25,678 88.74%
  QoQ % 66.42% 107.93% -67.82% 25.03% 32.23% 40.95% -
  Horiz. % 259.53% 155.95% 75.00% 233.04% 186.38% 140.95% 100.00%
Tax -17,343 -10,344 -5,142 -15,241 -12,477 -9,573 -6,709 88.25%
  QoQ % -67.66% -101.17% 66.26% -22.15% -30.34% -42.69% -
  Horiz. % 258.50% 154.18% 76.64% 227.17% 185.97% 142.69% 100.00%
NP 49,299 29,700 14,116 44,598 35,381 26,619 18,969 88.92%
  QoQ % 65.99% 110.40% -68.35% 26.05% 32.92% 40.33% -
  Horiz. % 259.89% 156.57% 74.42% 235.11% 186.52% 140.33% 100.00%
NP to SH 49,299 29,700 14,116 44,598 35,381 26,619 18,969 88.92%
  QoQ % 65.99% 110.40% -68.35% 26.05% 32.92% 40.33% -
  Horiz. % 259.89% 156.57% 74.42% 235.11% 186.52% 140.33% 100.00%
Tax Rate 26.02 % 25.83 % 26.70 % 25.47 % 26.07 % 26.45 % 26.13 % -0.28%
  QoQ % 0.74% -3.26% 4.83% -2.30% -1.44% 1.22% -
  Horiz. % 99.58% 98.85% 102.18% 97.47% 99.77% 101.22% 100.00%
Total Cost 772,391 550,929 308,049 1,161,801 894,580 612,696 313,718 82.23%
  QoQ % 40.20% 78.84% -73.49% 29.87% 46.01% 95.30% -
  Horiz. % 246.21% 175.61% 98.19% 370.33% 285.15% 195.30% 100.00%
Net Worth 438,400 418,836 414,319 390,463 377,949 362,605 344,881 17.33%
  QoQ % 4.67% 1.09% 6.11% 3.31% 4.23% 5.14% -
  Horiz. % 127.12% 121.44% 120.13% 113.22% 109.59% 105.14% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 11,134 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 24.97 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 438,400 418,836 414,319 390,463 377,949 362,605 344,881 17.33%
  QoQ % 4.67% 1.09% 6.11% 3.31% 4.23% 5.14% -
  Horiz. % 127.12% 121.44% 120.13% 113.22% 109.59% 105.14% 100.00%
NOSH 300,603 300,607 300,340 293,008 290,573 285,381 270,347 7.32%
  QoQ % -0.00% 0.09% 2.50% 0.84% 1.82% 5.56% -
  Horiz. % 111.19% 111.19% 111.09% 108.38% 107.48% 105.56% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.00 % 5.12 % 4.38 % 3.70 % 3.80 % 4.16 % 5.70 % 3.48%
  QoQ % 17.19% 16.89% 18.38% -2.63% -8.65% -27.02% -
  Horiz. % 105.26% 89.82% 76.84% 64.91% 66.67% 72.98% 100.00%
ROE 11.25 % 7.09 % 3.41 % 11.42 % 9.36 % 7.34 % 5.50 % 61.07%
  QoQ % 58.67% 107.92% -70.14% 22.01% 27.52% 33.45% -
  Horiz. % 204.55% 128.91% 62.00% 207.64% 170.18% 133.45% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 273.35 193.15 107.27 411.73 320.04 224.02 123.06 70.16%
  QoQ % 41.52% 80.06% -73.95% 28.65% 42.86% 82.04% -
  Horiz. % 222.13% 156.96% 87.17% 334.58% 260.07% 182.04% 100.00%
EPS 16.40 9.88 4.70 15.22 12.18 9.32 7.02 75.97%
  QoQ % 65.99% 110.21% -69.12% 24.96% 30.69% 32.76% -
  Horiz. % 233.62% 140.74% 66.95% 216.81% 173.50% 132.76% 100.00%
DPS 0.00 0.00 0.00 3.80 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 1.4584 1.3933 1.3795 1.3326 1.3007 1.2706 1.2757 9.32%
  QoQ % 4.67% 1.00% 3.52% 2.45% 2.37% -0.40% -
  Horiz. % 114.32% 109.22% 108.14% 104.46% 101.96% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 241.80 170.86 94.80 355.01 273.66 188.13 97.90 82.62%
  QoQ % 41.52% 80.23% -73.30% 29.73% 45.46% 92.17% -
  Horiz. % 246.99% 174.53% 96.83% 362.63% 279.53% 192.17% 100.00%
EPS 14.51 8.74 4.15 13.12 10.41 7.83 5.58 88.99%
  QoQ % 66.02% 110.60% -68.37% 26.03% 32.95% 40.32% -
  Horiz. % 260.04% 156.63% 74.37% 235.13% 186.56% 140.32% 100.00%
DPS 0.00 0.00 0.00 3.28 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 1.2901 1.2325 1.2192 1.1490 1.1122 1.0670 1.0149 17.33%
  QoQ % 4.67% 1.09% 6.11% 3.31% 4.24% 5.13% -
  Horiz. % 127.12% 121.44% 120.13% 113.21% 109.59% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.2000 1.3000 1.2800 1.1900 1.4800 1.5800 1.6000 -
P/RPS 0.44 0.67 1.19 0.29 0.46 0.71 1.30 -51.40%
  QoQ % -34.33% -43.70% 310.34% -36.96% -35.21% -45.38% -
  Horiz. % 33.85% 51.54% 91.54% 22.31% 35.38% 54.62% 100.00%
P/EPS 7.32 13.16 27.23 7.82 12.15 16.94 22.80 -53.08%
  QoQ % -44.38% -51.67% 248.21% -35.64% -28.28% -25.70% -
  Horiz. % 32.11% 57.72% 119.43% 34.30% 53.29% 74.30% 100.00%
EY 13.67 7.60 3.67 12.79 8.23 5.90 4.39 113.09%
  QoQ % 79.87% 107.08% -71.31% 55.41% 39.49% 34.40% -
  Horiz. % 311.39% 173.12% 83.60% 291.34% 187.47% 134.40% 100.00%
DY 0.00 0.00 0.00 3.19 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 0.82 0.93 0.93 0.89 1.14 1.24 1.25 -24.48%
  QoQ % -11.83% 0.00% 4.49% -21.93% -8.06% -0.80% -
  Horiz. % 65.60% 74.40% 74.40% 71.20% 91.20% 99.20% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 -
Price 1.2900 1.0900 1.2800 1.2900 1.3300 1.5600 1.6400 -
P/RPS 0.47 0.56 1.19 0.31 0.42 0.70 1.33 -49.98%
  QoQ % -16.07% -52.94% 283.87% -26.19% -40.00% -47.37% -
  Horiz. % 35.34% 42.11% 89.47% 23.31% 31.58% 52.63% 100.00%
P/EPS 7.87 11.03 27.23 8.48 10.92 16.72 23.37 -51.56%
  QoQ % -28.65% -59.49% 221.11% -22.34% -34.69% -28.46% -
  Horiz. % 33.68% 47.20% 116.52% 36.29% 46.73% 71.54% 100.00%
EY 12.71 9.06 3.67 11.80 9.16 5.98 4.28 106.47%
  QoQ % 40.29% 146.87% -68.90% 28.82% 53.18% 39.72% -
  Horiz. % 296.96% 211.68% 85.75% 275.70% 214.02% 139.72% 100.00%
DY 0.00 0.00 0.00 2.95 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 0.88 0.78 0.93 0.97 1.02 1.23 1.29 -22.49%
  QoQ % 12.82% -16.13% -4.12% -4.90% -17.07% -4.65% -
  Horiz. % 68.22% 60.47% 72.09% 75.19% 79.07% 95.35% 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.
 


 

136  133  408  1588 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers