[KIMLUN] QoQ Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 170,179 235,352 224,175 246,355 234,795 231,950 241,061 -20.70% QoQ % -27.69% 4.99% -9.00% 4.92% 1.23% -3.78% - Horiz. % 70.60% 97.63% 93.00% 102.20% 97.40% 96.22% 100.00%
PBT 19,847 33,253 21,958 31,045 22,715 26,720 26,598 -17.72% QoQ % -40.32% 51.44% -29.27% 36.67% -14.99% 0.46% - Horiz. % 74.62% 125.02% 82.56% 116.72% 85.40% 100.46% 100.00%
Tax -4,465 -9,068 -5,448 -6,924 -5,612 -5,317 -6,999 -25.87% QoQ % 50.76% -66.45% 21.32% -23.38% -5.55% 24.03% - Horiz. % 63.79% 129.56% 77.84% 98.93% 80.18% 75.97% 100.00%
NP 15,382 24,185 16,510 24,121 17,103 21,403 19,599 -14.90% QoQ % -36.40% 46.49% -31.55% 41.03% -20.09% 9.20% - Horiz. % 78.48% 123.40% 84.24% 123.07% 87.26% 109.20% 100.00%
NP to SH 15,381 24,187 16,510 24,121 17,103 21,403 19,599 -14.91% QoQ % -36.41% 46.50% -31.55% 41.03% -20.09% 9.20% - Horiz. % 78.48% 123.41% 84.24% 123.07% 87.26% 109.20% 100.00%
Tax Rate 22.50 % 27.27 % 24.81 % 22.30 % 24.71 % 19.90 % 26.31 % -9.89% QoQ % -17.49% 9.92% 11.26% -9.75% 24.17% -24.36% - Horiz. % 85.52% 103.65% 94.30% 84.76% 93.92% 75.64% 100.00%
Total Cost 154,797 211,167 207,665 222,234 217,692 210,547 221,462 -21.22% QoQ % -26.69% 1.69% -6.56% 2.09% 3.39% -4.93% - Horiz. % 69.90% 95.35% 93.77% 100.35% 98.30% 95.07% 100.00%
Net Worth 554,336 539,218 509,416 483,261 476,900 459,803 438,392 16.92% QoQ % 2.80% 5.85% 5.41% 1.33% 3.72% 4.88% - Horiz. % 126.45% 123.00% 116.20% 110.23% 108.78% 104.88% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 20,167 - - - 17,435 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.67% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 83.38 % - % - % - % 81.46 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.36% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 554,336 539,218 509,416 483,261 476,900 459,803 438,392 16.92% QoQ % 2.80% 5.85% 5.41% 1.33% 3.72% 4.88% - Horiz. % 126.45% 123.00% 116.20% 110.23% 108.78% 104.88% 100.00%
NOSH 310,100 310,270 306,877 300,386 300,579 300,603 300,598 2.09% QoQ % -0.05% 1.11% 2.16% -0.06% -0.01% 0.00% - Horiz. % 103.16% 103.22% 102.09% 99.93% 99.99% 100.00% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.04 % 10.28 % 7.36 % 9.79 % 7.28 % 9.23 % 8.13 % 7.32% QoQ % -12.06% 39.67% -24.82% 34.48% -21.13% 13.53% - Horiz. % 111.19% 126.45% 90.53% 120.42% 89.54% 113.53% 100.00%
ROE 2.77 % 4.49 % 3.24 % 4.99 % 3.59 % 4.65 % 4.47 % -27.29% QoQ % -38.31% 38.58% -35.07% 39.00% -22.80% 4.03% - Horiz. % 61.97% 100.45% 72.48% 111.63% 80.31% 104.03% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 54.88 75.85 73.05 82.01 78.11 77.16 80.19 -22.32% QoQ % -27.65% 3.83% -10.93% 4.99% 1.23% -3.78% - Horiz. % 68.44% 94.59% 91.10% 102.27% 97.41% 96.22% 100.00%
EPS 4.96 7.80 5.38 8.03 5.69 7.12 6.52 -16.65% QoQ % -36.41% 44.98% -33.00% 41.12% -20.08% 9.20% - Horiz. % 76.07% 119.63% 82.52% 123.16% 87.27% 109.20% 100.00%
DPS 0.00 6.50 0.00 0.00 0.00 5.80 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.07% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7876 1.7379 1.6600 1.6088 1.5866 1.5296 1.4584 14.52% QoQ % 2.86% 4.69% 3.18% 1.40% 3.73% 4.88% - Horiz. % 122.57% 119.16% 113.82% 110.31% 108.79% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.16 66.60 63.44 69.71 66.44 65.64 68.22 -20.70% QoQ % -27.69% 4.98% -8.99% 4.92% 1.22% -3.78% - Horiz. % 70.60% 97.63% 92.99% 102.18% 97.39% 96.22% 100.00%
EPS 4.35 6.84 4.67 6.83 4.84 6.06 5.55 -14.98% QoQ % -36.40% 46.47% -31.63% 41.12% -20.13% 9.19% - Horiz. % 78.38% 123.24% 84.14% 123.06% 87.21% 109.19% 100.00%
DPS 0.00 5.71 0.00 0.00 0.00 4.93 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.82% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5687 1.5259 1.4416 1.3675 1.3495 1.3012 1.2406 16.92% QoQ % 2.80% 5.85% 5.42% 1.33% 3.71% 4.88% - Horiz. % 126.45% 123.00% 116.20% 110.23% 108.78% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.2400 2.0800 2.1400 1.8100 1.8300 1.3800 1.2000 -
P/RPS 4.08 2.74 2.93 2.21 2.34 1.79 1.50 94.74% QoQ % 48.91% -6.48% 32.58% -5.56% 30.73% 19.33% - Horiz. % 272.00% 182.67% 195.33% 147.33% 156.00% 119.33% 100.00%
P/EPS 45.16 26.68 39.78 22.54 32.16 19.38 18.40 81.85% QoQ % 69.27% -32.93% 76.49% -29.91% 65.94% 5.33% - Horiz. % 245.43% 145.00% 216.20% 122.50% 174.78% 105.33% 100.00%
EY 2.21 3.75 2.51 4.44 3.11 5.16 5.43 -45.05% QoQ % -41.07% 49.40% -43.47% 42.77% -39.73% -4.97% - Horiz. % 40.70% 69.06% 46.22% 81.77% 57.27% 95.03% 100.00%
DY 0.00 3.13 0.00 0.00 0.00 4.20 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 74.52% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.20 1.29 1.13 1.15 0.90 0.82 32.42% QoQ % 4.17% -6.98% 14.16% -1.74% 27.78% 9.76% - Horiz. % 152.44% 146.34% 157.32% 137.80% 140.24% 109.76% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 -
Price 2.2800 2.1600 2.0600 1.8200 1.7800 1.5200 1.2900 -
P/RPS 4.15 2.85 2.82 2.22 2.28 1.97 1.61 87.89% QoQ % 45.61% 1.06% 27.03% -2.63% 15.74% 22.36% - Horiz. % 257.76% 177.02% 175.16% 137.89% 141.61% 122.36% 100.00%
P/EPS 45.97 27.71 38.29 22.67 31.28 21.35 19.79 75.31% QoQ % 65.90% -27.63% 68.90% -27.53% 46.51% 7.88% - Horiz. % 232.29% 140.02% 193.48% 114.55% 158.06% 107.88% 100.00%
EY 2.18 3.61 2.61 4.41 3.20 4.68 5.05 -42.85% QoQ % -39.61% 38.31% -40.82% 37.81% -31.62% -7.33% - Horiz. % 43.17% 71.49% 51.68% 87.33% 63.37% 92.67% 100.00%
DY 0.00 3.01 0.00 0.00 0.00 3.82 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.80% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.28 1.24 1.24 1.13 1.12 0.99 0.88 28.35% QoQ % 3.23% 0.00% 9.73% 0.89% 13.13% 12.50% - Horiz. % 145.45% 140.91% 140.91% 128.41% 127.27% 112.50% 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.
Comment
KIMLUN 2nd Qrt 2016 Report.pdf 
