Highlights

[KIMLUN] QoQ Quarter Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -3.81%    YoY -     -38.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 220,925 372,134 248,079 194,798 170,179 235,352 224,175 -0.97%
  QoQ % -40.63% 50.01% 27.35% 14.47% -27.69% 4.99% -
  Horiz. % 98.55% 166.00% 110.66% 86.90% 75.91% 104.99% 100.00%
PBT 17,129 29,977 20,328 19,970 19,847 33,253 21,958 -15.27%
  QoQ % -42.86% 47.47% 1.79% 0.62% -40.32% 51.44% -
  Horiz. % 78.01% 136.52% 92.58% 90.95% 90.39% 151.44% 100.00%
Tax -4,539 -5,838 -6,098 -5,173 -4,465 -9,068 -5,448 -11.47%
  QoQ % 22.25% 4.26% -17.88% -15.86% 50.76% -66.45% -
  Horiz. % 83.31% 107.16% 111.93% 94.95% 81.96% 166.45% 100.00%
NP 12,590 24,139 14,230 14,797 15,382 24,185 16,510 -16.55%
  QoQ % -47.84% 69.63% -3.83% -3.80% -36.40% 46.49% -
  Horiz. % 76.26% 146.21% 86.19% 89.62% 93.17% 146.49% 100.00%
NP to SH 12,647 24,289 14,230 14,795 15,381 24,187 16,510 -16.29%
  QoQ % -47.93% 70.69% -3.82% -3.81% -36.41% 46.50% -
  Horiz. % 76.60% 147.12% 86.19% 89.61% 93.16% 146.50% 100.00%
Tax Rate 26.50 % 19.47 % 30.00 % 25.90 % 22.50 % 27.27 % 24.81 % 4.50%
  QoQ % 36.11% -35.10% 15.83% 15.11% -17.49% 9.92% -
  Horiz. % 106.81% 78.48% 120.92% 104.39% 90.69% 109.92% 100.00%
Total Cost 208,335 347,995 233,849 180,001 154,797 211,167 207,665 0.22%
  QoQ % -40.13% 48.81% 29.92% 16.28% -26.69% 1.69% -
  Horiz. % 100.32% 167.58% 112.61% 86.68% 74.54% 101.69% 100.00%
Net Worth 620,480 606,764 574,595 549,089 554,336 539,218 509,416 14.07%
  QoQ % 2.26% 5.60% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.11% 112.79% 107.79% 108.82% 105.85% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 17,598 - - - 20,167 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.26% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 72.45 % - % - % - % 83.38 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.89% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 620,480 606,764 574,595 549,089 554,336 539,218 509,416 14.07%
  QoQ % 2.26% 5.60% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.11% 112.79% 107.79% 108.82% 105.85% 100.00%
NOSH 320,662 319,973 315,521 310,167 310,100 310,270 306,877 2.98%
  QoQ % 0.22% 1.41% 1.73% 0.02% -0.05% 1.11% -
  Horiz. % 104.49% 104.27% 102.82% 101.07% 101.05% 101.11% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.70 % 6.49 % 5.74 % 7.60 % 9.04 % 10.28 % 7.36 % -15.68%
  QoQ % -12.17% 13.07% -24.47% -15.93% -12.06% 39.67% -
  Horiz. % 77.45% 88.18% 77.99% 103.26% 122.83% 139.67% 100.00%
ROE 2.04 % 4.00 % 2.48 % 2.69 % 2.77 % 4.49 % 3.24 % -26.56%
  QoQ % -49.00% 61.29% -7.81% -2.89% -38.31% 38.58% -
  Horiz. % 62.96% 123.46% 76.54% 83.02% 85.49% 138.58% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 68.90 116.30 78.63 62.80 54.88 75.85 73.05 -3.83%
  QoQ % -40.76% 47.91% 25.21% 14.43% -27.65% 3.83% -
  Horiz. % 94.32% 159.21% 107.64% 85.97% 75.13% 103.83% 100.00%
EPS 3.91 7.59 4.51 4.77 4.96 7.80 5.38 -19.18%
  QoQ % -48.48% 68.29% -5.45% -3.83% -36.41% 44.98% -
  Horiz. % 72.68% 141.08% 83.83% 88.66% 92.19% 144.98% 100.00%
DPS 0.00 5.50 0.00 0.00 0.00 6.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9350 1.8963 1.8211 1.7703 1.7876 1.7379 1.6600 10.77%
  QoQ % 2.04% 4.13% 2.87% -0.97% 2.86% 4.69% -
  Horiz. % 116.57% 114.23% 109.70% 106.64% 107.69% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.57 112.13 74.75 58.69 51.28 70.91 67.54 -0.96%
  QoQ % -40.63% 50.01% 27.36% 14.45% -27.68% 4.99% -
  Horiz. % 98.56% 166.02% 110.68% 86.90% 75.93% 104.99% 100.00%
EPS 3.81 7.32 4.29 4.46 4.63 7.29 4.97 -16.25%
  QoQ % -47.95% 70.63% -3.81% -3.67% -36.49% 46.68% -
  Horiz. % 76.66% 147.28% 86.32% 89.74% 93.16% 146.68% 100.00%
DPS 0.00 5.30 0.00 0.00 0.00 6.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.17% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8695 1.8282 1.7313 1.6544 1.6702 1.6247 1.5349 14.06%
  QoQ % 2.26% 5.60% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.11% 112.80% 107.79% 108.81% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0400 2.2200 2.2300 2.2700 2.2400 2.0800 2.1400 -
P/RPS 2.96 1.91 2.84 3.61 4.08 2.74 2.93 0.68%
  QoQ % 54.97% -32.75% -21.33% -11.52% 48.91% -6.48% -
  Horiz. % 101.02% 65.19% 96.93% 123.21% 139.25% 93.52% 100.00%
P/EPS 51.72 29.25 49.45 47.59 45.16 26.68 39.78 19.14%
  QoQ % 76.82% -40.85% 3.91% 5.38% 69.27% -32.93% -
  Horiz. % 130.02% 73.53% 124.31% 119.63% 113.52% 67.07% 100.00%
EY 1.93 3.42 2.02 2.10 2.21 3.75 2.51 -16.08%
  QoQ % -43.57% 69.31% -3.81% -4.98% -41.07% 49.40% -
  Horiz. % 76.89% 136.25% 80.48% 83.67% 88.05% 149.40% 100.00%
DY 0.00 2.48 0.00 0.00 0.00 3.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 1.17 1.22 1.28 1.25 1.20 1.29 -12.83%
  QoQ % -10.26% -4.10% -4.69% 2.40% 4.17% -6.98% -
  Horiz. % 81.40% 90.70% 94.57% 99.22% 96.90% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.7200 2.1500 2.3200 2.1600 2.2800 2.1600 2.0600 -
P/RPS 2.50 1.85 2.95 3.44 4.15 2.85 2.82 -7.72%
  QoQ % 35.14% -37.29% -14.24% -17.11% 45.61% 1.06% -
  Horiz. % 88.65% 65.60% 104.61% 121.99% 147.16% 101.06% 100.00%
P/EPS 43.61 28.32 51.44 45.28 45.97 27.71 38.29 9.07%
  QoQ % 53.99% -44.95% 13.60% -1.50% 65.90% -27.63% -
  Horiz. % 113.89% 73.96% 134.34% 118.26% 120.06% 72.37% 100.00%
EY 2.29 3.53 1.94 2.21 2.18 3.61 2.61 -8.36%
  QoQ % -35.13% 81.96% -12.22% 1.38% -39.61% 38.31% -
  Horiz. % 87.74% 135.25% 74.33% 84.67% 83.52% 138.31% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 3.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.89 1.13 1.27 1.22 1.28 1.24 1.24 -19.85%
  QoQ % -21.24% -11.02% 4.10% -4.69% 3.23% 0.00% -
  Horiz. % 71.77% 91.13% 102.42% 98.39% 103.23% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers