Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -75.81%    YoY -     21.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 940,677 705,325 481,150 234,795 1,053,640 821,690 580,629 37.74%
  QoQ % 33.37% 46.59% 104.92% -77.72% 28.23% 41.52% -
  Horiz. % 162.01% 121.48% 82.87% 40.44% 181.47% 141.52% 100.00%
PBT 108,971 75,718 53,760 22,715 93,362 66,642 40,044 94.33%
  QoQ % 43.92% 40.84% 136.67% -75.67% 40.09% 66.42% -
  Horiz. % 272.13% 189.09% 134.25% 56.73% 233.15% 166.42% 100.00%
Tax -27,052 -17,984 -12,536 -5,612 -22,660 -17,343 -10,344 89.27%
  QoQ % -50.42% -43.46% -123.38% 75.23% -30.66% -67.66% -
  Horiz. % 261.52% 173.86% 121.19% 54.25% 219.06% 167.66% 100.00%
NP 81,919 57,734 41,224 17,103 70,702 49,299 29,700 96.07%
  QoQ % 41.89% 40.05% 141.03% -75.81% 43.41% 65.99% -
  Horiz. % 275.82% 194.39% 138.80% 57.59% 238.05% 165.99% 100.00%
NP to SH 81,921 57,734 41,224 17,103 70,702 49,299 29,700 96.08%
  QoQ % 41.89% 40.05% 141.03% -75.81% 43.41% 65.99% -
  Horiz. % 275.83% 194.39% 138.80% 57.59% 238.05% 165.99% 100.00%
Tax Rate 24.82 % 23.75 % 23.32 % 24.71 % 24.27 % 26.02 % 25.83 % -2.61%
  QoQ % 4.51% 1.84% -5.63% 1.81% -6.73% 0.74% -
  Horiz. % 96.09% 91.95% 90.28% 95.66% 93.96% 100.74% 100.00%
Total Cost 858,758 647,591 439,926 217,692 982,938 772,391 550,929 34.26%
  QoQ % 32.61% 47.20% 102.09% -77.85% 27.26% 40.20% -
  Horiz. % 155.87% 117.55% 79.85% 39.51% 178.41% 140.20% 100.00%
Net Worth 539,218 505,743 483,390 476,900 459,803 438,400 418,836 18.25%
  QoQ % 6.62% 4.62% 1.36% 3.72% 4.88% 4.67% -
  Horiz. % 128.74% 120.75% 115.41% 113.86% 109.78% 104.67% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,167 - - - 17,435 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.67% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.62 % - % - % - % 24.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.84% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 539,218 505,743 483,390 476,900 459,803 438,400 418,836 18.25%
  QoQ % 6.62% 4.62% 1.36% 3.72% 4.88% 4.67% -
  Horiz. % 128.74% 120.75% 115.41% 113.86% 109.78% 104.67% 100.00%
NOSH 310,270 304,664 300,466 300,579 300,603 300,603 300,607 2.12%
  QoQ % 1.84% 1.40% -0.04% -0.01% 0.00% -0.00% -
  Horiz. % 103.21% 101.35% 99.95% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.71 % 8.19 % 8.57 % 7.28 % 6.71 % 6.00 % 5.12 % 42.28%
  QoQ % 6.35% -4.43% 17.72% 8.49% 11.83% 17.19% -
  Horiz. % 170.12% 159.96% 167.38% 142.19% 131.05% 117.19% 100.00%
ROE 15.19 % 11.42 % 8.53 % 3.59 % 15.38 % 11.25 % 7.09 % 65.81%
  QoQ % 33.01% 33.88% 137.60% -76.66% 36.71% 58.67% -
  Horiz. % 214.25% 161.07% 120.31% 50.63% 216.93% 158.67% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 303.18 231.51 160.13 78.11 350.51 273.35 193.15 34.88%
  QoQ % 30.96% 44.58% 105.01% -77.72% 28.23% 41.52% -
  Horiz. % 156.97% 119.86% 82.90% 40.44% 181.47% 141.52% 100.00%
EPS 26.77 18.95 13.72 5.69 23.52 16.40 9.88 93.77%
  QoQ % 41.27% 38.12% 141.12% -75.81% 43.41% 65.99% -
  Horiz. % 270.95% 191.80% 138.87% 57.59% 238.06% 165.99% 100.00%
DPS 6.50 0.00 0.00 0.00 5.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.07% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7379 1.6600 1.6088 1.5866 1.5296 1.4584 1.3933 15.80%
  QoQ % 4.69% 3.18% 1.40% 3.73% 4.88% 4.67% -
  Horiz. % 124.73% 119.14% 115.47% 113.87% 109.78% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 276.82 207.56 141.59 69.09 310.06 241.80 170.86 37.74%
  QoQ % 33.37% 46.59% 104.94% -77.72% 28.23% 41.52% -
  Horiz. % 162.02% 121.48% 82.87% 40.44% 181.47% 141.52% 100.00%
EPS 24.11 16.99 12.13 5.03 20.81 14.51 8.74 96.09%
  QoQ % 41.91% 40.07% 141.15% -75.83% 43.42% 66.02% -
  Horiz. % 275.86% 194.39% 138.79% 57.55% 238.10% 166.02% 100.00%
DPS 5.93 0.00 0.00 0.00 5.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5868 1.4883 1.4225 1.4034 1.3531 1.2901 1.2325 18.26%
  QoQ % 6.62% 4.63% 1.36% 3.72% 4.88% 4.67% -
  Horiz. % 128.75% 120.75% 115.42% 113.87% 109.78% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.0800 2.1400 1.8100 1.8300 1.3800 1.2000 1.3000 -
P/RPS 0.69 0.92 1.13 2.34 0.39 0.44 0.67 1.97%
  QoQ % -25.00% -18.58% -51.71% 500.00% -11.36% -34.33% -
  Horiz. % 102.99% 137.31% 168.66% 349.25% 58.21% 65.67% 100.00%
P/EPS 7.88 11.29 13.19 32.16 5.87 7.32 13.16 -28.85%
  QoQ % -30.20% -14.40% -58.99% 447.87% -19.81% -44.38% -
  Horiz. % 59.88% 85.79% 100.23% 244.38% 44.60% 55.62% 100.00%
EY 12.69 8.86 7.58 3.11 17.04 13.67 7.60 40.53%
  QoQ % 43.23% 16.89% 143.73% -81.75% 24.65% 79.87% -
  Horiz. % 166.97% 116.58% 99.74% 40.92% 224.21% 179.87% 100.00%
DY 3.13 0.00 0.00 0.00 4.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.20 1.29 1.13 1.15 0.90 0.82 0.93 18.43%
  QoQ % -6.98% 14.16% -1.74% 27.78% 9.76% -11.83% -
  Horiz. % 129.03% 138.71% 121.51% 123.66% 96.77% 88.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 -
Price 2.1600 2.0600 1.8200 1.7800 1.5200 1.2900 1.0900 -
P/RPS 0.71 0.89 1.14 2.28 0.43 0.47 0.56 17.06%
  QoQ % -20.22% -21.93% -50.00% 430.23% -8.51% -16.07% -
  Horiz. % 126.79% 158.93% 203.57% 407.14% 76.79% 83.93% 100.00%
P/EPS 8.18 10.87 13.27 31.28 6.46 7.87 11.03 -17.99%
  QoQ % -24.75% -18.09% -57.58% 384.21% -17.92% -28.65% -
  Horiz. % 74.16% 98.55% 120.31% 283.59% 58.57% 71.35% 100.00%
EY 12.22 9.20 7.54 3.20 15.47 12.71 9.06 21.96%
  QoQ % 32.83% 22.02% 135.62% -79.31% 21.72% 40.29% -
  Horiz. % 134.88% 101.55% 83.22% 35.32% 170.75% 140.29% 100.00%
DY 3.01 0.00 0.00 0.00 3.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.24 1.24 1.13 1.12 0.99 0.88 0.78 36.02%
  QoQ % 0.00% 9.73% 0.89% 13.13% 12.50% 12.82% -
  Horiz. % 158.97% 158.97% 144.87% 143.59% 126.92% 112.82% 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.
 


 

249  298  522  1205 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers