Highlights

[KIMLUN] QoQ Quarter Result on 2015-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     10.40%    YoY -     103.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 234,795 231,950 241,061 258,464 322,165 276,438 290,646 -13.25%
  QoQ % 1.23% -3.78% -6.73% -19.77% 16.54% -4.89% -
  Horiz. % 80.78% 79.80% 82.94% 88.93% 110.84% 95.11% 100.00%
PBT 22,715 26,720 26,598 20,786 19,258 11,981 11,666 55.87%
  QoQ % -14.99% 0.46% 27.96% 7.93% 60.74% 2.70% -
  Horiz. % 194.71% 229.04% 228.00% 178.18% 165.08% 102.70% 100.00%
Tax -5,612 -5,317 -6,999 -5,202 -5,142 -2,764 -2,904 55.09%
  QoQ % -5.55% 24.03% -34.54% -1.17% -86.03% 4.82% -
  Horiz. % 193.25% 183.09% 241.01% 179.13% 177.07% 95.18% 100.00%
NP 17,103 21,403 19,599 15,584 14,116 9,217 8,762 56.12%
  QoQ % -20.09% 9.20% 25.76% 10.40% 53.15% 5.19% -
  Horiz. % 195.20% 244.27% 223.68% 177.86% 161.10% 105.19% 100.00%
NP to SH 17,103 21,403 19,599 15,584 14,116 9,217 8,762 56.12%
  QoQ % -20.09% 9.20% 25.76% 10.40% 53.15% 5.19% -
  Horiz. % 195.20% 244.27% 223.68% 177.86% 161.10% 105.19% 100.00%
Tax Rate 24.71 % 19.90 % 26.31 % 25.03 % 26.70 % 23.07 % 24.89 % -0.48%
  QoQ % 24.17% -24.36% 5.11% -6.25% 15.73% -7.31% -
  Horiz. % 99.28% 79.95% 105.71% 100.56% 107.27% 92.69% 100.00%
Total Cost 217,692 210,547 221,462 242,880 308,049 267,221 281,884 -15.81%
  QoQ % 3.39% -4.93% -8.82% -21.16% 15.28% -5.20% -
  Horiz. % 77.23% 74.69% 78.56% 86.16% 109.28% 94.80% 100.00%
Net Worth 476,900 459,803 438,392 419,173 414,319 400,687 390,383 14.26%
  QoQ % 3.72% 4.88% 4.58% 1.17% 3.40% 2.64% -
  Horiz. % 122.16% 117.78% 112.30% 107.37% 106.13% 102.64% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,435 - - - 11,438 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.42% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 81.46 % - % - % - % 124.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.64% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 476,900 459,803 438,392 419,173 414,319 400,687 390,383 14.26%
  QoQ % 3.72% 4.88% 4.58% 1.17% 3.40% 2.64% -
  Horiz. % 122.16% 117.78% 112.30% 107.37% 106.13% 102.64% 100.00%
NOSH 300,579 300,603 300,598 300,849 300,340 301,019 300,133 0.10%
  QoQ % -0.01% 0.00% -0.08% 0.17% -0.23% 0.30% -
  Horiz. % 100.15% 100.16% 100.15% 100.24% 100.07% 100.30% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.28 % 9.23 % 8.13 % 6.03 % 4.38 % 3.33 % 3.01 % 80.08%
  QoQ % -21.13% 13.53% 34.83% 37.67% 31.53% 10.63% -
  Horiz. % 241.86% 306.64% 270.10% 200.33% 145.51% 110.63% 100.00%
ROE 3.59 % 4.65 % 4.47 % 3.72 % 3.41 % 2.30 % 2.24 % 36.91%
  QoQ % -22.80% 4.03% 20.16% 9.09% 48.26% 2.68% -
  Horiz. % 160.27% 207.59% 199.55% 166.07% 152.23% 102.68% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.11 77.16 80.19 85.91 107.27 91.83 96.84 -13.34%
  QoQ % 1.23% -3.78% -6.66% -19.91% 16.81% -5.17% -
  Horiz. % 80.66% 79.68% 82.81% 88.71% 110.77% 94.83% 100.00%
EPS 5.69 7.12 6.52 5.18 4.70 3.07 2.92 55.95%
  QoQ % -20.08% 9.20% 25.87% 10.21% 53.09% 5.14% -
  Horiz. % 194.86% 243.84% 223.29% 177.40% 160.96% 105.14% 100.00%
DPS 0.00 5.80 0.00 0.00 0.00 3.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.63% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5866 1.5296 1.4584 1.3933 1.3795 1.3311 1.3007 14.15%
  QoQ % 3.73% 4.88% 4.67% 1.00% 3.64% 2.34% -
  Horiz. % 121.98% 117.60% 112.12% 107.12% 106.06% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 70.74 69.89 72.63 77.88 97.07 83.29 87.57 -13.25%
  QoQ % 1.22% -3.77% -6.74% -19.77% 16.54% -4.89% -
  Horiz. % 80.78% 79.81% 82.94% 88.93% 110.85% 95.11% 100.00%
EPS 5.15 6.45 5.91 4.70 4.25 2.78 2.64 56.06%
  QoQ % -20.16% 9.14% 25.74% 10.59% 52.88% 5.30% -
  Horiz. % 195.08% 244.32% 223.86% 178.03% 160.98% 105.30% 100.00%
DPS 0.00 5.25 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% 152.17% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4369 1.3854 1.3209 1.2630 1.2484 1.2073 1.1762 14.26%
  QoQ % 3.72% 4.88% 4.58% 1.17% 3.40% 2.64% -
  Horiz. % 122.16% 117.79% 112.30% 107.38% 106.14% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8300 1.3800 1.2000 1.3000 1.2800 1.1900 1.4800 -
P/RPS 2.34 1.79 1.50 1.51 1.19 1.30 1.53 32.71%
  QoQ % 30.73% 19.33% -0.66% 26.89% -8.46% -15.03% -
  Horiz. % 152.94% 116.99% 98.04% 98.69% 77.78% 84.97% 100.00%
P/EPS 32.16 19.38 18.40 25.10 27.23 38.86 50.70 -26.15%
  QoQ % 65.94% 5.33% -26.69% -7.82% -29.93% -23.35% -
  Horiz. % 63.43% 38.22% 36.29% 49.51% 53.71% 76.65% 100.00%
EY 3.11 5.16 5.43 3.98 3.67 2.57 1.97 35.54%
  QoQ % -39.73% -4.97% 36.43% 8.45% 42.80% 30.46% -
  Horiz. % 157.87% 261.93% 275.63% 202.03% 186.29% 130.46% 100.00%
DY 0.00 4.20 0.00 0.00 0.00 3.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.15 0.90 0.82 0.93 0.93 0.89 1.14 0.58%
  QoQ % 27.78% 9.76% -11.83% 0.00% 4.49% -21.93% -
  Horiz. % 100.88% 78.95% 71.93% 81.58% 81.58% 78.07% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 28/11/14 -
Price 1.7800 1.5200 1.2900 1.0900 1.2800 1.2900 1.3300 -
P/RPS 2.28 1.97 1.61 1.27 1.19 1.40 1.37 40.39%
  QoQ % 15.74% 22.36% 26.77% 6.72% -15.00% 2.19% -
  Horiz. % 166.42% 143.80% 117.52% 92.70% 86.86% 102.19% 100.00%
P/EPS 31.28 21.35 19.79 21.04 27.23 42.13 45.56 -22.16%
  QoQ % 46.51% 7.88% -5.94% -22.73% -35.37% -7.53% -
  Horiz. % 68.66% 46.86% 43.44% 46.18% 59.77% 92.47% 100.00%
EY 3.20 4.68 5.05 4.75 3.67 2.37 2.20 28.35%
  QoQ % -31.62% -7.33% 6.32% 29.43% 54.85% 7.73% -
  Horiz. % 145.45% 212.73% 229.55% 215.91% 166.82% 107.73% 100.00%
DY 0.00 3.82 0.00 0.00 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.49% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 0.99 0.88 0.78 0.93 0.97 1.02 6.43%
  QoQ % 13.13% 12.50% 12.82% -16.13% -4.12% -4.90% -
  Horiz. % 109.80% 97.06% 86.27% 76.47% 91.18% 95.10% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers