Highlights

[KIMLUN] QoQ Quarter Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -59.67%    YoY -     8.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 322,165 276,438 290,646 306,628 332,687 270,901 227,420 26.16%
  QoQ % 16.54% -4.89% -5.21% -7.83% 22.81% 19.12% -
  Horiz. % 141.66% 121.55% 127.80% 134.83% 146.29% 119.12% 100.00%
PBT 19,258 11,981 11,666 10,514 25,678 9,488 7,727 83.93%
  QoQ % 60.74% 2.70% 10.96% -59.05% 170.64% 22.79% -
  Horiz. % 249.23% 155.05% 150.98% 136.07% 332.32% 122.79% 100.00%
Tax -5,142 -2,764 -2,904 -2,864 -6,709 3,218 -831 237.42%
  QoQ % -86.03% 4.82% -1.40% 57.31% -308.48% 487.24% -
  Horiz. % 618.77% 332.61% 349.46% 344.64% 807.34% -387.24% 100.00%
NP 14,116 9,217 8,762 7,650 18,969 12,706 6,896 61.29%
  QoQ % 53.15% 5.19% 14.54% -59.67% 49.29% 84.25% -
  Horiz. % 204.70% 133.66% 127.06% 110.93% 275.07% 184.25% 100.00%
NP to SH 14,116 9,217 8,762 7,650 18,969 12,814 6,913 61.02%
  QoQ % 53.15% 5.19% 14.54% -59.67% 48.03% 85.36% -
  Horiz. % 204.19% 133.33% 126.75% 110.66% 274.40% 185.36% 100.00%
Tax Rate 26.70 % 23.07 % 24.89 % 27.24 % 26.13 % -33.92 % 10.75 % 83.50%
  QoQ % 15.73% -7.31% -8.63% 4.25% 177.03% -415.53% -
  Horiz. % 248.37% 214.60% 231.53% 253.40% 243.07% -315.53% 100.00%
Total Cost 308,049 267,221 281,884 298,978 313,718 258,195 220,524 24.99%
  QoQ % 15.28% -5.20% -5.72% -4.70% 21.50% 17.08% -
  Horiz. % 139.69% 121.18% 127.82% 135.58% 142.26% 117.08% 100.00%
Net Worth 414,319 400,687 390,383 381,435 344,881 240,461 285,785 28.12%
  QoQ % 3.40% 2.64% 2.35% 10.60% 43.42% -15.86% -
  Horiz. % 144.98% 140.21% 136.60% 133.47% 120.68% 84.14% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 11,438 - - - 7,213 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 158.57% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 124.10 % - % - % - % 56.30 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 220.43% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 414,319 400,687 390,383 381,435 344,881 240,461 285,785 28.12%
  QoQ % 3.40% 2.64% 2.35% 10.60% 43.42% -15.86% -
  Horiz. % 144.98% 140.21% 136.60% 133.47% 120.68% 84.14% 100.00%
NOSH 300,340 301,019 300,133 300,200 270,347 240,461 240,034 16.13%
  QoQ % -0.23% 0.30% -0.02% 11.04% 12.43% 0.18% -
  Horiz. % 125.12% 125.41% 125.04% 125.07% 112.63% 100.18% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.38 % 3.33 % 3.01 % 2.49 % 5.70 % 4.69 % 3.03 % 27.87%
  QoQ % 31.53% 10.63% 20.88% -56.32% 21.54% 54.79% -
  Horiz. % 144.55% 109.90% 99.34% 82.18% 188.12% 154.79% 100.00%
ROE 3.41 % 2.30 % 2.24 % 2.01 % 5.50 % 5.33 % 2.42 % 25.71%
  QoQ % 48.26% 2.68% 11.44% -63.45% 3.19% 120.25% -
  Horiz. % 140.91% 95.04% 92.56% 83.06% 227.27% 220.25% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 107.27 91.83 96.84 102.14 123.06 112.66 94.74 8.64%
  QoQ % 16.81% -5.17% -5.19% -17.00% 9.23% 18.91% -
  Horiz. % 113.23% 96.93% 102.22% 107.81% 129.89% 118.91% 100.00%
EPS 4.70 3.07 2.92 2.55 7.02 5.33 2.88 38.65%
  QoQ % 53.09% 5.14% 14.51% -63.68% 31.71% 85.07% -
  Horiz. % 163.19% 106.60% 101.39% 88.54% 243.75% 185.07% 100.00%
DPS 0.00 3.80 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3795 1.3311 1.3007 1.2706 1.2757 1.0000 1.1906 10.33%
  QoQ % 3.64% 2.34% 2.37% -0.40% 27.57% -16.01% -
  Horiz. % 115.87% 111.80% 109.25% 106.72% 107.15% 83.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 94.80 81.35 85.53 90.23 97.90 79.72 66.92 26.16%
  QoQ % 16.53% -4.89% -5.21% -7.83% 22.80% 19.13% -
  Horiz. % 141.66% 121.56% 127.81% 134.83% 146.29% 119.13% 100.00%
EPS 4.15 2.71 2.58 2.25 5.58 3.77 2.03 61.15%
  QoQ % 53.14% 5.04% 14.67% -59.68% 48.01% 85.71% -
  Horiz. % 204.43% 133.50% 127.09% 110.84% 274.88% 185.71% 100.00%
DPS 0.00 3.37 0.00 0.00 0.00 2.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 158.96% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2192 1.1791 1.1488 1.1225 1.0149 0.7076 0.8410 28.12%
  QoQ % 3.40% 2.64% 2.34% 10.60% 43.43% -15.86% -
  Horiz. % 144.97% 140.20% 136.60% 133.47% 120.68% 84.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.2800 1.1900 1.4800 1.5800 1.6000 1.8300 1.9500 -
P/RPS 1.19 1.30 1.53 1.55 1.30 1.62 2.06 -30.66%
  QoQ % -8.46% -15.03% -1.29% 19.23% -19.75% -21.36% -
  Horiz. % 57.77% 63.11% 74.27% 75.24% 63.11% 78.64% 100.00%
P/EPS 27.23 38.86 50.70 62.00 22.80 34.34 67.71 -45.55%
  QoQ % -29.93% -23.35% -18.23% 171.93% -33.61% -49.28% -
  Horiz. % 40.22% 57.39% 74.88% 91.57% 33.67% 50.72% 100.00%
EY 3.67 2.57 1.97 1.61 4.39 2.91 1.48 83.31%
  QoQ % 42.80% 30.46% 22.36% -63.33% 50.86% 96.62% -
  Horiz. % 247.97% 173.65% 133.11% 108.78% 296.62% 196.62% 100.00%
DY 0.00 3.19 0.00 0.00 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.51% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.93 0.89 1.14 1.24 1.25 1.83 1.64 -31.51%
  QoQ % 4.49% -21.93% -8.06% -0.80% -31.69% 11.59% -
  Horiz. % 56.71% 54.27% 69.51% 75.61% 76.22% 111.59% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 1.2800 1.2900 1.3300 1.5600 1.6400 1.5900 1.8900 -
P/RPS 1.19 1.40 1.37 1.53 1.33 1.41 1.99 -29.04%
  QoQ % -15.00% 2.19% -10.46% 15.04% -5.67% -29.15% -
  Horiz. % 59.80% 70.35% 68.84% 76.88% 66.83% 70.85% 100.00%
P/EPS 27.23 42.13 45.56 61.22 23.37 29.84 65.63 -44.40%
  QoQ % -35.37% -7.53% -25.58% 161.96% -21.68% -54.53% -
  Horiz. % 41.49% 64.19% 69.42% 93.28% 35.61% 45.47% 100.00%
EY 3.67 2.37 2.20 1.63 4.28 3.35 1.52 80.07%
  QoQ % 54.85% 7.73% 34.97% -61.92% 27.76% 120.39% -
  Horiz. % 241.45% 155.92% 144.74% 107.24% 281.58% 220.39% 100.00%
DY 0.00 2.95 0.00 0.00 0.00 1.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.93 0.97 1.02 1.23 1.29 1.59 1.59 -30.08%
  QoQ % -4.12% -4.90% -17.07% -4.65% -18.87% 0.00% -
  Horiz. % 58.49% 61.01% 64.15% 77.36% 81.13% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers