Highlights

[KIMLUN] QoQ Quarter Result on 2013-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -21.47%    YoY -     -52.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 332,687 270,901 227,420 234,272 214,403 235,412 215,001 33.82%
  QoQ % 22.81% 19.12% -2.92% 9.27% -8.92% 9.49% -
  Horiz. % 154.74% 126.00% 105.78% 108.96% 99.72% 109.49% 100.00%
PBT 25,678 9,488 7,727 9,145 11,815 11,240 15,759 38.51%
  QoQ % 170.64% 22.79% -15.51% -22.60% 5.12% -28.68% -
  Horiz. % 162.94% 60.21% 49.03% 58.03% 74.97% 71.32% 100.00%
Tax -6,709 3,218 -831 -2,157 -2,929 1,112 -4,044 40.18%
  QoQ % -308.48% 487.24% 61.47% 26.36% -363.40% 127.50% -
  Horiz. % 165.90% -79.57% 20.55% 53.34% 72.43% -27.50% 100.00%
NP 18,969 12,706 6,896 6,988 8,886 12,352 11,715 37.93%
  QoQ % 49.29% 84.25% -1.32% -21.36% -28.06% 5.44% -
  Horiz. % 161.92% 108.46% 58.86% 59.65% 75.85% 105.44% 100.00%
NP to SH 18,969 12,814 6,913 7,032 8,955 12,350 11,793 37.32%
  QoQ % 48.03% 85.36% -1.69% -21.47% -27.49% 4.72% -
  Horiz. % 160.85% 108.66% 58.62% 59.63% 75.93% 104.72% 100.00%
Tax Rate 26.13 % -33.92 % 10.75 % 23.59 % 24.79 % -9.89 % 25.66 % 1.22%
  QoQ % 177.03% -415.53% -54.43% -4.84% 350.66% -138.54% -
  Horiz. % 101.83% -132.19% 41.89% 91.93% 96.61% -38.54% 100.00%
Total Cost 313,718 258,195 220,524 227,284 205,517 223,060 203,286 33.58%
  QoQ % 21.50% 17.08% -2.97% 10.59% -7.86% 9.73% -
  Horiz. % 154.32% 127.01% 108.48% 111.81% 101.10% 109.73% 100.00%
Net Worth 344,881 240,461 285,785 279,810 284,200 272,526 259,636 20.86%
  QoQ % 43.42% -15.86% 2.14% -1.54% 4.28% 4.96% -
  Horiz. % 132.83% 92.61% 110.07% 107.77% 109.46% 104.96% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,213 - - - 11,447 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.02% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 56.30 % - % - % - % 92.69 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.74% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 344,881 240,461 285,785 279,810 284,200 272,526 259,636 20.86%
  QoQ % 43.42% -15.86% 2.14% -1.54% 4.28% 4.96% -
  Horiz. % 132.83% 92.61% 110.07% 107.77% 109.46% 104.96% 100.00%
NOSH 270,347 240,461 240,034 240,821 240,725 238,493 237,762 8.95%
  QoQ % 12.43% 0.18% -0.33% 0.04% 0.94% 0.31% -
  Horiz. % 113.70% 101.14% 100.96% 101.29% 101.25% 100.31% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.70 % 4.69 % 3.03 % 2.98 % 4.14 % 5.25 % 5.45 % 3.04%
  QoQ % 21.54% 54.79% 1.68% -28.02% -21.14% -3.67% -
  Horiz. % 104.59% 86.06% 55.60% 54.68% 75.96% 96.33% 100.00%
ROE 5.50 % 5.33 % 2.42 % 2.51 % 3.15 % 4.53 % 4.54 % 13.66%
  QoQ % 3.19% 120.25% -3.59% -20.32% -30.46% -0.22% -
  Horiz. % 121.15% 117.40% 53.30% 55.29% 69.38% 99.78% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.06 112.66 94.74 97.28 89.07 98.71 90.43 22.82%
  QoQ % 9.23% 18.91% -2.61% 9.22% -9.77% 9.16% -
  Horiz. % 136.08% 124.58% 104.77% 107.57% 98.50% 109.16% 100.00%
EPS 7.02 5.33 2.88 2.92 3.72 5.18 4.96 26.08%
  QoQ % 31.71% 85.07% -1.37% -21.51% -28.19% 4.44% -
  Horiz. % 141.53% 107.46% 58.06% 58.87% 75.00% 104.44% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 4.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2757 1.0000 1.1906 1.1619 1.1806 1.1427 1.0920 10.93%
  QoQ % 27.57% -16.01% 2.47% -1.58% 3.32% 4.64% -
  Horiz. % 116.82% 91.58% 109.03% 106.40% 108.11% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 97.90 79.72 66.92 68.94 63.09 69.28 63.27 33.82%
  QoQ % 22.80% 19.13% -2.93% 9.27% -8.93% 9.50% -
  Horiz. % 154.73% 126.00% 105.77% 108.96% 99.72% 109.50% 100.00%
EPS 5.58 3.77 2.03 2.07 2.64 3.63 3.47 37.30%
  QoQ % 48.01% 85.71% -1.93% -21.59% -27.27% 4.61% -
  Horiz. % 160.81% 108.65% 58.50% 59.65% 76.08% 104.61% 100.00%
DPS 0.00 2.12 0.00 0.00 0.00 3.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.91% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0149 0.7076 0.8410 0.8234 0.8363 0.8020 0.7640 20.86%
  QoQ % 43.43% -15.86% 2.14% -1.54% 4.28% 4.97% -
  Horiz. % 132.84% 92.62% 110.08% 107.77% 109.46% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.6000 1.8300 1.9500 2.0600 1.4700 1.3900 1.3000 -
P/RPS 1.30 1.62 2.06 2.12 1.65 1.41 1.44 -6.60%
  QoQ % -19.75% -21.36% -2.83% 28.48% 17.02% -2.08% -
  Horiz. % 90.28% 112.50% 143.06% 147.22% 114.58% 97.92% 100.00%
P/EPS 22.80 34.34 67.71 70.55 39.52 26.84 26.21 -8.88%
  QoQ % -33.61% -49.28% -4.03% 78.52% 47.24% 2.40% -
  Horiz. % 86.99% 131.02% 258.34% 269.17% 150.78% 102.40% 100.00%
EY 4.39 2.91 1.48 1.42 2.53 3.73 3.82 9.72%
  QoQ % 50.86% 96.62% 4.23% -43.87% -32.17% -2.36% -
  Horiz. % 114.92% 76.18% 38.74% 37.17% 66.23% 97.64% 100.00%
DY 0.00 1.64 0.00 0.00 0.00 3.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.54% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.83 1.64 1.77 1.25 1.22 1.19 3.34%
  QoQ % -31.69% 11.59% -7.34% 41.60% 2.46% 2.52% -
  Horiz. % 105.04% 153.78% 137.82% 148.74% 105.04% 102.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 -
Price 1.6400 1.5900 1.8900 1.8600 2.0200 1.3400 1.3700 -
P/RPS 1.33 1.41 1.99 1.91 2.27 1.36 1.52 -8.52%
  QoQ % -5.67% -29.15% 4.19% -15.86% 66.91% -10.53% -
  Horiz. % 87.50% 92.76% 130.92% 125.66% 149.34% 89.47% 100.00%
P/EPS 23.37 29.84 65.63 63.70 54.30 25.88 27.62 -10.55%
  QoQ % -21.68% -54.53% 3.03% 17.31% 109.81% -6.30% -
  Horiz. % 84.61% 108.04% 237.62% 230.63% 196.60% 93.70% 100.00%
EY 4.28 3.35 1.52 1.57 1.84 3.86 3.62 11.82%
  QoQ % 27.76% 120.39% -3.18% -14.67% -52.33% 6.63% -
  Horiz. % 118.23% 92.54% 41.99% 43.37% 50.83% 106.63% 100.00%
DY 0.00 1.89 0.00 0.00 0.00 3.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.79% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.29 1.59 1.59 1.60 1.71 1.17 1.25 2.12%
  QoQ % -18.87% 0.00% -0.62% -6.43% 46.15% -6.40% -
  Horiz. % 103.20% 127.20% 127.20% 128.00% 136.80% 93.60% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers