Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     43.41%    YoY -     58.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 705,325 481,150 234,795 1,053,640 821,690 580,629 322,165 68.37%
  QoQ % 46.59% 104.92% -77.72% 28.23% 41.52% 80.23% -
  Horiz. % 218.93% 149.35% 72.88% 327.05% 255.05% 180.23% 100.00%
PBT 75,718 53,760 22,715 93,362 66,642 40,044 19,258 148.49%
  QoQ % 40.84% 136.67% -75.67% 40.09% 66.42% 107.93% -
  Horiz. % 393.18% 279.16% 117.95% 484.80% 346.05% 207.93% 100.00%
Tax -17,984 -12,536 -5,612 -22,660 -17,343 -10,344 -5,142 129.89%
  QoQ % -43.46% -123.38% 75.23% -30.66% -67.66% -101.17% -
  Horiz. % 349.75% 243.80% 109.14% 440.68% 337.28% 201.17% 100.00%
NP 57,734 41,224 17,103 70,702 49,299 29,700 14,116 155.09%
  QoQ % 40.05% 141.03% -75.81% 43.41% 65.99% 110.40% -
  Horiz. % 409.00% 292.04% 121.16% 500.86% 349.24% 210.40% 100.00%
NP to SH 57,734 41,224 17,103 70,702 49,299 29,700 14,116 155.09%
  QoQ % 40.05% 141.03% -75.81% 43.41% 65.99% 110.40% -
  Horiz. % 409.00% 292.04% 121.16% 500.86% 349.24% 210.40% 100.00%
Tax Rate 23.75 % 23.32 % 24.71 % 24.27 % 26.02 % 25.83 % 26.70 % -7.49%
  QoQ % 1.84% -5.63% 1.81% -6.73% 0.74% -3.26% -
  Horiz. % 88.95% 87.34% 92.55% 90.90% 97.45% 96.74% 100.00%
Total Cost 647,591 439,926 217,692 982,938 772,391 550,929 308,049 63.88%
  QoQ % 47.20% 102.09% -77.85% 27.26% 40.20% 78.84% -
  Horiz. % 210.22% 142.81% 70.67% 319.08% 250.74% 178.84% 100.00%
Net Worth 505,743 483,390 476,900 459,803 438,400 418,836 414,319 14.18%
  QoQ % 4.62% 1.36% 3.72% 4.88% 4.67% 1.09% -
  Horiz. % 122.07% 116.67% 115.10% 110.98% 105.81% 101.09% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 17,435 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 24.66 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 505,743 483,390 476,900 459,803 438,400 418,836 414,319 14.18%
  QoQ % 4.62% 1.36% 3.72% 4.88% 4.67% 1.09% -
  Horiz. % 122.07% 116.67% 115.10% 110.98% 105.81% 101.09% 100.00%
NOSH 304,664 300,466 300,579 300,603 300,603 300,607 300,340 0.95%
  QoQ % 1.40% -0.04% -0.01% 0.00% -0.00% 0.09% -
  Horiz. % 101.44% 100.04% 100.08% 100.09% 100.09% 100.09% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.19 % 8.57 % 7.28 % 6.71 % 6.00 % 5.12 % 4.38 % 51.60%
  QoQ % -4.43% 17.72% 8.49% 11.83% 17.19% 16.89% -
  Horiz. % 186.99% 195.66% 166.21% 153.20% 136.99% 116.89% 100.00%
ROE 11.42 % 8.53 % 3.59 % 15.38 % 11.25 % 7.09 % 3.41 % 123.35%
  QoQ % 33.88% 137.60% -76.66% 36.71% 58.67% 107.92% -
  Horiz. % 334.90% 250.15% 105.28% 451.03% 329.91% 207.92% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 231.51 160.13 78.11 350.51 273.35 193.15 107.27 66.77%
  QoQ % 44.58% 105.01% -77.72% 28.23% 41.52% 80.06% -
  Horiz. % 215.82% 149.28% 72.82% 326.75% 254.82% 180.06% 100.00%
EPS 18.95 13.72 5.69 23.52 16.40 9.88 4.70 152.68%
  QoQ % 38.12% 141.12% -75.81% 43.41% 65.99% 110.21% -
  Horiz. % 403.19% 291.91% 121.06% 500.43% 348.94% 210.21% 100.00%
DPS 0.00 0.00 0.00 5.80 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 1.6600 1.6088 1.5866 1.5296 1.4584 1.3933 1.3795 13.10%
  QoQ % 3.18% 1.40% 3.73% 4.88% 4.67% 1.00% -
  Horiz. % 120.33% 116.62% 115.01% 110.88% 105.72% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 207.56 141.59 69.09 310.06 241.80 170.86 94.80 68.37%
  QoQ % 46.59% 104.94% -77.72% 28.23% 41.52% 80.23% -
  Horiz. % 218.95% 149.36% 72.88% 327.07% 255.06% 180.23% 100.00%
EPS 16.99 12.13 5.03 20.81 14.51 8.74 4.15 155.26%
  QoQ % 40.07% 141.15% -75.83% 43.42% 66.02% 110.60% -
  Horiz. % 409.40% 292.29% 121.20% 501.45% 349.64% 210.60% 100.00%
DPS 0.00 0.00 0.00 5.13 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 1.4883 1.4225 1.4034 1.3531 1.2901 1.2325 1.2192 14.18%
  QoQ % 4.63% 1.36% 3.72% 4.88% 4.67% 1.09% -
  Horiz. % 122.07% 116.67% 115.11% 110.98% 105.82% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.1400 1.8100 1.8300 1.3800 1.2000 1.3000 1.2800 -
P/RPS 0.92 1.13 2.34 0.39 0.44 0.67 1.19 -15.73%
  QoQ % -18.58% -51.71% 500.00% -11.36% -34.33% -43.70% -
  Horiz. % 77.31% 94.96% 196.64% 32.77% 36.97% 56.30% 100.00%
P/EPS 11.29 13.19 32.16 5.87 7.32 13.16 27.23 -44.31%
  QoQ % -14.40% -58.99% 447.87% -19.81% -44.38% -51.67% -
  Horiz. % 41.46% 48.44% 118.11% 21.56% 26.88% 48.33% 100.00%
EY 8.86 7.58 3.11 17.04 13.67 7.60 3.67 79.67%
  QoQ % 16.89% 143.73% -81.75% 24.65% 79.87% 107.08% -
  Horiz. % 241.42% 206.54% 84.74% 464.31% 372.48% 207.08% 100.00%
DY 0.00 0.00 0.00 4.20 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 1.29 1.13 1.15 0.90 0.82 0.93 0.93 24.30%
  QoQ % 14.16% -1.74% 27.78% 9.76% -11.83% 0.00% -
  Horiz. % 138.71% 121.51% 123.66% 96.77% 88.17% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 -
Price 2.0600 1.8200 1.7800 1.5200 1.2900 1.0900 1.2800 -
P/RPS 0.89 1.14 2.28 0.43 0.47 0.56 1.19 -17.56%
  QoQ % -21.93% -50.00% 430.23% -8.51% -16.07% -52.94% -
  Horiz. % 74.79% 95.80% 191.60% 36.13% 39.50% 47.06% 100.00%
P/EPS 10.87 13.27 31.28 6.46 7.87 11.03 27.23 -45.69%
  QoQ % -18.09% -57.58% 384.21% -17.92% -28.65% -59.49% -
  Horiz. % 39.92% 48.73% 114.87% 23.72% 28.90% 40.51% 100.00%
EY 9.20 7.54 3.20 15.47 12.71 9.06 3.67 84.23%
  QoQ % 22.02% 135.62% -79.31% 21.72% 40.29% 146.87% -
  Horiz. % 250.68% 205.45% 87.19% 421.53% 346.32% 246.87% 100.00%
DY 0.00 0.00 0.00 3.82 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 1.24 1.13 1.12 0.99 0.88 0.78 0.93 21.08%
  QoQ % 9.73% 0.89% 13.13% 12.50% 12.82% -16.13% -
  Horiz. % 133.33% 121.51% 120.43% 106.45% 94.62% 83.87% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers