Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     41.89%    YoY -     15.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 613,056 364,977 170,179 940,677 705,325 481,150 234,795 89.51%
  QoQ % 67.97% 114.47% -81.91% 33.37% 46.59% 104.92% -
  Horiz. % 261.10% 155.44% 72.48% 400.64% 300.40% 204.92% 100.00%
PBT 60,145 39,817 19,847 108,971 75,718 53,760 22,715 91.28%
  QoQ % 51.05% 100.62% -81.79% 43.92% 40.84% 136.67% -
  Horiz. % 264.78% 175.29% 87.37% 479.73% 333.34% 236.67% 100.00%
Tax -15,736 -9,638 -4,465 -27,052 -17,984 -12,536 -5,612 98.72%
  QoQ % -63.27% -115.86% 83.49% -50.42% -43.46% -123.38% -
  Horiz. % 280.40% 171.74% 79.56% 482.04% 320.46% 223.38% 100.00%
NP 44,409 30,179 15,382 81,919 57,734 41,224 17,103 88.81%
  QoQ % 47.15% 96.20% -81.22% 41.89% 40.05% 141.03% -
  Horiz. % 259.66% 176.45% 89.94% 478.97% 337.57% 241.03% 100.00%
NP to SH 44,406 30,176 15,381 81,921 57,734 41,224 17,103 88.80%
  QoQ % 47.16% 96.19% -81.22% 41.89% 40.05% 141.03% -
  Horiz. % 259.64% 176.44% 89.93% 478.99% 337.57% 241.03% 100.00%
Tax Rate 26.16 % 24.21 % 22.50 % 24.82 % 23.75 % 23.32 % 24.71 % 3.87%
  QoQ % 8.05% 7.60% -9.35% 4.51% 1.84% -5.63% -
  Horiz. % 105.87% 97.98% 91.06% 100.45% 96.11% 94.37% 100.00%
Total Cost 568,647 334,798 154,797 858,758 647,591 439,926 217,692 89.56%
  QoQ % 69.85% 116.28% -81.97% 32.61% 47.20% 102.09% -
  Horiz. % 261.22% 153.79% 71.11% 394.48% 297.48% 202.09% 100.00%
Net Worth 568,290 549,029 554,336 539,218 505,743 483,390 476,900 12.39%
  QoQ % 3.51% -0.96% 2.80% 6.62% 4.62% 1.36% -
  Horiz. % 119.16% 115.12% 116.24% 113.07% 106.05% 101.36% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 20,167 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 24.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 568,290 549,029 554,336 539,218 505,743 483,390 476,900 12.39%
  QoQ % 3.51% -0.96% 2.80% 6.62% 4.62% 1.36% -
  Horiz. % 119.16% 115.12% 116.24% 113.07% 106.05% 101.36% 100.00%
NOSH 312,059 310,133 310,100 310,270 304,664 300,466 300,579 2.53%
  QoQ % 0.62% 0.01% -0.05% 1.84% 1.40% -0.04% -
  Horiz. % 103.82% 103.18% 103.17% 103.22% 101.36% 99.96% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.24 % 8.27 % 9.04 % 8.71 % 8.19 % 8.57 % 7.28 % -0.37%
  QoQ % -12.45% -8.52% 3.79% 6.35% -4.43% 17.72% -
  Horiz. % 99.45% 113.60% 124.18% 119.64% 112.50% 117.72% 100.00%
ROE 7.81 % 5.50 % 2.77 % 15.19 % 11.42 % 8.53 % 3.59 % 67.82%
  QoQ % 42.00% 98.56% -81.76% 33.01% 33.88% 137.60% -
  Horiz. % 217.55% 153.20% 77.16% 423.12% 318.11% 237.60% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 196.46 117.68 54.88 303.18 231.51 160.13 78.11 84.84%
  QoQ % 66.94% 114.43% -81.90% 30.96% 44.58% 105.01% -
  Horiz. % 251.52% 150.66% 70.26% 388.14% 296.39% 205.01% 100.00%
EPS 14.23 9.73 4.96 26.77 18.95 13.72 5.69 84.14%
  QoQ % 46.25% 96.17% -81.47% 41.27% 38.12% 141.12% -
  Horiz. % 250.09% 171.00% 87.17% 470.47% 333.04% 241.12% 100.00%
DPS 0.00 0.00 0.00 6.50 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 1.8211 1.7703 1.7876 1.7379 1.6600 1.6088 1.5866 9.62%
  QoQ % 2.87% -0.97% 2.86% 4.69% 3.18% 1.40% -
  Horiz. % 114.78% 111.58% 112.67% 109.54% 104.63% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 180.41 107.40 50.08 276.82 207.56 141.59 69.09 89.51%
  QoQ % 67.98% 114.46% -81.91% 33.37% 46.59% 104.94% -
  Horiz. % 261.12% 155.45% 72.49% 400.67% 300.42% 204.94% 100.00%
EPS 13.07 8.88 4.53 24.11 16.99 12.13 5.03 88.89%
  QoQ % 47.18% 96.03% -81.21% 41.91% 40.07% 141.15% -
  Horiz. % 259.84% 176.54% 90.06% 479.32% 337.77% 241.15% 100.00%
DPS 0.00 0.00 0.00 5.93 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 1.6723 1.6156 1.6313 1.5868 1.4883 1.4225 1.4034 12.39%
  QoQ % 3.51% -0.96% 2.80% 6.62% 4.63% 1.36% -
  Horiz. % 119.16% 115.12% 116.24% 113.07% 106.05% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.2300 2.2700 2.2400 2.0800 2.1400 1.8100 1.8300 -
P/RPS 1.14 1.93 4.08 0.69 0.92 1.13 2.34 -38.06%
  QoQ % -40.93% -52.70% 491.30% -25.00% -18.58% -51.71% -
  Horiz. % 48.72% 82.48% 174.36% 29.49% 39.32% 48.29% 100.00%
P/EPS 15.67 23.33 45.16 7.88 11.29 13.19 32.16 -38.05%
  QoQ % -32.83% -48.34% 473.10% -30.20% -14.40% -58.99% -
  Horiz. % 48.73% 72.54% 140.42% 24.50% 35.11% 41.01% 100.00%
EY 6.38 4.29 2.21 12.69 8.86 7.58 3.11 61.38%
  QoQ % 48.72% 94.12% -82.58% 43.23% 16.89% 143.73% -
  Horiz. % 205.14% 137.94% 71.06% 408.04% 284.89% 243.73% 100.00%
DY 0.00 0.00 0.00 3.13 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% - - -
P/NAPS 1.22 1.28 1.25 1.20 1.29 1.13 1.15 4.01%
  QoQ % -4.69% 2.40% 4.17% -6.98% 14.16% -1.74% -
  Horiz. % 106.09% 111.30% 108.70% 104.35% 112.17% 98.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 -
Price 2.3200 2.1600 2.2800 2.1600 2.0600 1.8200 1.7800 -
P/RPS 1.18 1.84 4.15 0.71 0.89 1.14 2.28 -35.51%
  QoQ % -35.87% -55.66% 484.51% -20.22% -21.93% -50.00% -
  Horiz. % 51.75% 80.70% 182.02% 31.14% 39.04% 50.00% 100.00%
P/EPS 16.30 22.20 45.97 8.18 10.87 13.27 31.28 -35.22%
  QoQ % -26.58% -51.71% 461.98% -24.75% -18.09% -57.58% -
  Horiz. % 52.11% 70.97% 146.96% 26.15% 34.75% 42.42% 100.00%
EY 6.13 4.50 2.18 12.22 9.20 7.54 3.20 54.18%
  QoQ % 36.22% 106.42% -82.16% 32.83% 22.02% 135.62% -
  Horiz. % 191.56% 140.62% 68.12% 381.88% 287.50% 235.62% 100.00%
DY 0.00 0.00 0.00 3.01 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 1.27 1.22 1.28 1.24 1.24 1.13 1.12 8.73%
  QoQ % 4.10% -4.69% 3.23% 0.00% 9.73% 0.89% -
  Horiz. % 113.39% 108.93% 114.29% 110.71% 110.71% 100.89% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers