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 - 353,378
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 62.52 105.31 70.20 55.12 48.16 66.60 63.44 -0.97%
  QoQ % -40.63% 50.01% 27.36% 14.45% -27.69% 4.98% -
  Horiz. % 98.55% 166.00% 110.66% 86.89% 75.91% 104.98% 100.00%
EPS 3.58 6.87 4.03 4.19 4.35 6.84 4.67 -16.25%
  QoQ % -47.89% 70.47% -3.82% -3.68% -36.40% 46.47% -
  Horiz. % 76.66% 147.11% 86.30% 89.72% 93.15% 146.47% 100.00%
DPS 0.00 4.98 0.00 0.00 0.00 5.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.22% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7559 1.7170 1.6260 1.5538 1.5687 1.5259 1.4416 14.07%
  QoQ % 2.27% 5.60% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.10% 112.79% 107.78% 108.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS