Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     54.70%    YoY -     -16.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 701,249 438,896 220,925 985,190 613,056 364,977 170,179 156.81%
  QoQ % 59.78% 98.66% -77.58% 60.70% 67.97% 114.47% -
  Horiz. % 412.07% 257.90% 129.82% 578.91% 360.24% 214.47% 100.00%
PBT 51,444 30,874 17,129 90,122 60,145 39,817 19,847 88.59%
  QoQ % 66.63% 80.24% -80.99% 49.84% 51.05% 100.62% -
  Horiz. % 259.20% 155.56% 86.31% 454.08% 303.04% 200.62% 100.00%
Tax -13,278 -8,450 -4,539 -21,574 -15,736 -9,638 -4,465 106.66%
  QoQ % -57.14% -86.16% 78.96% -37.10% -63.27% -115.86% -
  Horiz. % 297.38% 189.25% 101.66% 483.18% 352.43% 215.86% 100.00%
NP 38,166 22,424 12,590 68,548 44,409 30,179 15,382 83.18%
  QoQ % 70.20% 78.11% -81.63% 54.36% 47.15% 96.20% -
  Horiz. % 248.12% 145.78% 81.85% 445.64% 288.71% 196.20% 100.00%
NP to SH 38,215 22,495 12,647 68,694 44,406 30,176 15,381 83.34%
  QoQ % 69.88% 77.87% -81.59% 54.70% 47.16% 96.19% -
  Horiz. % 248.46% 146.25% 82.22% 446.62% 288.71% 196.19% 100.00%
Tax Rate 25.81 % 27.37 % 26.50 % 23.94 % 26.16 % 24.21 % 22.50 % 9.57%
  QoQ % -5.70% 3.28% 10.69% -8.49% 8.05% 7.60% -
  Horiz. % 114.71% 121.64% 117.78% 106.40% 116.27% 107.60% 100.00%
Total Cost 663,083 416,472 208,335 916,642 568,647 334,798 154,797 163.52%
  QoQ % 59.21% 99.90% -77.27% 61.20% 69.85% 116.28% -
  Horiz. % 428.36% 269.04% 134.59% 592.16% 367.35% 216.28% 100.00%
Net Worth 632,555 618,317 620,480 606,764 568,290 549,029 554,336 9.19%
  QoQ % 2.30% -0.35% 2.26% 6.77% 3.51% -0.96% -
  Horiz. % 114.11% 111.54% 111.93% 109.46% 102.52% 99.04% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 17,598 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 25.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 632,555 618,317 620,480 606,764 568,290 549,029 554,336 9.19%
  QoQ % 2.30% -0.35% 2.26% 6.77% 3.51% -0.96% -
  Horiz. % 114.11% 111.54% 111.93% 109.46% 102.52% 99.04% 100.00%
NOSH 327,105 323,625 320,662 319,973 312,059 310,133 310,100 3.62%
  QoQ % 1.08% 0.92% 0.22% 2.54% 0.62% 0.01% -
  Horiz. % 105.48% 104.36% 103.41% 103.18% 100.63% 100.01% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.44 % 5.11 % 5.70 % 6.96 % 7.24 % 8.27 % 9.04 % -28.70%
  QoQ % 6.46% -10.35% -18.10% -3.87% -12.45% -8.52% -
  Horiz. % 60.18% 56.53% 63.05% 76.99% 80.09% 91.48% 100.00%
ROE 6.04 % 3.64 % 2.04 % 11.32 % 7.81 % 5.50 % 2.77 % 68.07%
  QoQ % 65.93% 78.43% -81.98% 44.94% 42.00% 98.56% -
  Horiz. % 218.05% 131.41% 73.65% 408.66% 281.95% 198.56% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 214.38 135.62 68.90 307.90 196.46 117.68 54.88 147.83%
  QoQ % 58.07% 96.84% -77.62% 56.72% 66.94% 114.43% -
  Horiz. % 390.63% 247.12% 125.55% 561.04% 357.98% 214.43% 100.00%
EPS 11.84 7.02 3.91 21.87 14.23 9.73 4.96 78.52%
  QoQ % 68.66% 79.54% -82.12% 53.69% 46.25% 96.17% -
  Horiz. % 238.71% 141.53% 78.83% 440.93% 286.90% 196.17% 100.00%
DPS 0.00 0.00 0.00 5.50 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 1.9338 1.9106 1.9350 1.8963 1.8211 1.7703 1.7876 5.38%
  QoQ % 1.21% -1.26% 2.04% 4.13% 2.87% -0.97% -
  Horiz. % 108.18% 106.88% 108.25% 106.08% 101.87% 99.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 206.36 129.16 65.01 289.91 180.41 107.40 50.08 156.80%
  QoQ % 59.77% 98.68% -77.58% 60.70% 67.98% 114.46% -
  Horiz. % 412.06% 257.91% 129.81% 578.89% 360.24% 214.46% 100.00%
EPS 11.25 6.62 3.72 20.21 13.07 8.88 4.53 83.29%
  QoQ % 69.94% 77.96% -81.59% 54.63% 47.18% 96.03% -
  Horiz. % 248.34% 146.14% 82.12% 446.14% 288.52% 196.03% 100.00%
DPS 0.00 0.00 0.00 5.18 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 1.8614 1.8195 1.8259 1.7855 1.6723 1.6156 1.6313 9.19%
  QoQ % 2.30% -0.35% 2.26% 6.77% 3.51% -0.96% -
  Horiz. % 114.11% 111.54% 111.93% 109.45% 102.51% 99.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2500 1.3700 2.0400 2.2200 2.2300 2.2700 2.2400 -
P/RPS 0.58 1.01 2.96 0.72 1.14 1.93 4.08 -72.73%
  QoQ % -42.57% -65.88% 311.11% -36.84% -40.93% -52.70% -
  Horiz. % 14.22% 24.75% 72.55% 17.65% 27.94% 47.30% 100.00%
P/EPS 10.70 19.71 51.72 10.34 15.67 23.33 45.16 -61.68%
  QoQ % -45.71% -61.89% 400.19% -34.01% -32.83% -48.34% -
  Horiz. % 23.69% 43.64% 114.53% 22.90% 34.70% 51.66% 100.00%
EY 9.35 5.07 1.93 9.67 6.38 4.29 2.21 161.36%
  QoQ % 84.42% 162.69% -80.04% 51.57% 48.72% 94.12% -
  Horiz. % 423.08% 229.41% 87.33% 437.56% 288.69% 194.12% 100.00%
DY 0.00 0.00 0.00 2.48 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 0.65 0.72 1.05 1.17 1.22 1.28 1.25 -35.31%
  QoQ % -9.72% -31.43% -10.26% -4.10% -4.69% 2.40% -
  Horiz. % 52.00% 57.60% 84.00% 93.60% 97.60% 102.40% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.1800 1.4100 1.7200 2.1500 2.3200 2.1600 2.2800 -
P/RPS 0.55 1.04 2.50 0.70 1.18 1.84 4.15 -73.97%
  QoQ % -47.12% -58.40% 257.14% -40.68% -35.87% -55.66% -
  Horiz. % 13.25% 25.06% 60.24% 16.87% 28.43% 44.34% 100.00%
P/EPS 10.10 20.29 43.61 10.01 16.30 22.20 45.97 -63.56%
  QoQ % -50.22% -53.47% 335.66% -38.59% -26.58% -51.71% -
  Horiz. % 21.97% 44.14% 94.87% 21.78% 35.46% 48.29% 100.00%
EY 9.90 4.93 2.29 9.99 6.13 4.50 2.18 173.98%
  QoQ % 100.81% 115.28% -77.08% 62.97% 36.22% 106.42% -
  Horiz. % 454.13% 226.15% 105.05% 458.26% 281.19% 206.42% 100.00%
DY 0.00 0.00 0.00 2.56 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 0.61 0.74 0.89 1.13 1.27 1.22 1.28 -38.96%
  QoQ % -17.57% -16.85% -21.24% -11.02% 4.10% -4.69% -
  Horiz. % 47.66% 57.81% 69.53% 88.28% 99.22% 95.31% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers