Highlights

[KIMLUN] QoQ Quarter Result on 2013-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -1.69%    YoY -     -41.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 306,628 332,687 270,901 227,420 234,272 214,403 235,412 19.33%
  QoQ % -7.83% 22.81% 19.12% -2.92% 9.27% -8.92% -
  Horiz. % 130.25% 141.32% 115.08% 96.61% 99.52% 91.08% 100.00%
PBT 10,514 25,678 9,488 7,727 9,145 11,815 11,240 -4.37%
  QoQ % -59.05% 170.64% 22.79% -15.51% -22.60% 5.12% -
  Horiz. % 93.54% 228.45% 84.41% 68.75% 81.36% 105.12% 100.00%
Tax -2,864 -6,709 3,218 -831 -2,157 -2,929 1,112 -
  QoQ % 57.31% -308.48% 487.24% 61.47% 26.36% -363.40% -
  Horiz. % -257.55% -603.33% 289.39% -74.73% -193.97% -263.40% 100.00%
NP 7,650 18,969 12,706 6,896 6,988 8,886 12,352 -27.41%
  QoQ % -59.67% 49.29% 84.25% -1.32% -21.36% -28.06% -
  Horiz. % 61.93% 153.57% 102.87% 55.83% 56.57% 71.94% 100.00%
NP to SH 7,650 18,969 12,814 6,913 7,032 8,955 12,350 -27.40%
  QoQ % -59.67% 48.03% 85.36% -1.69% -21.47% -27.49% -
  Horiz. % 61.94% 153.60% 103.76% 55.98% 56.94% 72.51% 100.00%
Tax Rate 27.24 % 26.13 % -33.92 % 10.75 % 23.59 % 24.79 % -9.89 % -
  QoQ % 4.25% 177.03% -415.53% -54.43% -4.84% 350.66% -
  Horiz. % -275.43% -264.21% 342.97% -108.70% -238.52% -250.66% 100.00%
Total Cost 298,978 313,718 258,195 220,524 227,284 205,517 223,060 21.63%
  QoQ % -4.70% 21.50% 17.08% -2.97% 10.59% -7.86% -
  Horiz. % 134.03% 140.64% 115.75% 98.86% 101.89% 92.14% 100.00%
Net Worth 381,435 344,881 240,461 285,785 279,810 284,200 272,526 25.20%
  QoQ % 10.60% 43.42% -15.86% 2.14% -1.54% 4.28% -
  Horiz. % 139.96% 126.55% 88.23% 104.87% 102.67% 104.28% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,213 - - - 11,447 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.02% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 56.30 % - % - % - % 92.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.74% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 381,435 344,881 240,461 285,785 279,810 284,200 272,526 25.20%
  QoQ % 10.60% 43.42% -15.86% 2.14% -1.54% 4.28% -
  Horiz. % 139.96% 126.55% 88.23% 104.87% 102.67% 104.28% 100.00%
NOSH 300,200 270,347 240,461 240,034 240,821 240,725 238,493 16.63%
  QoQ % 11.04% 12.43% 0.18% -0.33% 0.04% 0.94% -
  Horiz. % 125.87% 113.36% 100.83% 100.65% 100.98% 100.94% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.49 % 5.70 % 4.69 % 3.03 % 2.98 % 4.14 % 5.25 % -39.27%
  QoQ % -56.32% 21.54% 54.79% 1.68% -28.02% -21.14% -
  Horiz. % 47.43% 108.57% 89.33% 57.71% 56.76% 78.86% 100.00%
ROE 2.01 % 5.50 % 5.33 % 2.42 % 2.51 % 3.15 % 4.53 % -41.91%
  QoQ % -63.45% 3.19% 120.25% -3.59% -20.32% -30.46% -
  Horiz. % 44.37% 121.41% 117.66% 53.42% 55.41% 69.54% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.14 123.06 112.66 94.74 97.28 89.07 98.71 2.31%
  QoQ % -17.00% 9.23% 18.91% -2.61% 9.22% -9.77% -
  Horiz. % 103.47% 124.67% 114.13% 95.98% 98.55% 90.23% 100.00%
EPS 2.55 7.02 5.33 2.88 2.92 3.72 5.18 -37.74%
  QoQ % -63.68% 31.71% 85.07% -1.37% -21.51% -28.19% -
  Horiz. % 49.23% 135.52% 102.90% 55.60% 56.37% 71.81% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2706 1.2757 1.0000 1.1906 1.1619 1.1806 1.1427 7.35%
  QoQ % -0.40% 27.57% -16.01% 2.47% -1.58% 3.32% -
  Horiz. % 111.19% 111.64% 87.51% 104.19% 101.68% 103.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.39 100.24 81.62 68.52 70.59 64.60 70.93 19.33%
  QoQ % -7.83% 22.81% 19.12% -2.93% 9.27% -8.92% -
  Horiz. % 130.26% 141.32% 115.07% 96.60% 99.52% 91.08% 100.00%
EPS 2.30 5.72 3.86 2.08 2.12 2.70 3.72 -27.49%
  QoQ % -59.79% 48.19% 85.58% -1.89% -21.48% -27.42% -
  Horiz. % 61.83% 153.76% 103.76% 55.91% 56.99% 72.58% 100.00%
DPS 0.00 0.00 2.17 0.00 0.00 0.00 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.90% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1493 1.0391 0.7245 0.8611 0.8431 0.8563 0.8211 25.21%
  QoQ % 10.61% 43.42% -15.86% 2.13% -1.54% 4.29% -
  Horiz. % 139.97% 126.55% 88.24% 104.87% 102.68% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.5800 1.6000 1.8300 1.9500 2.0600 1.4700 1.3900 -
P/RPS 1.55 1.30 1.62 2.06 2.12 1.65 1.41 6.53%
  QoQ % 19.23% -19.75% -21.36% -2.83% 28.48% 17.02% -
  Horiz. % 109.93% 92.20% 114.89% 146.10% 150.35% 117.02% 100.00%
P/EPS 62.00 22.80 34.34 67.71 70.55 39.52 26.84 75.01%
  QoQ % 171.93% -33.61% -49.28% -4.03% 78.52% 47.24% -
  Horiz. % 231.00% 84.95% 127.94% 252.27% 262.85% 147.24% 100.00%
EY 1.61 4.39 2.91 1.48 1.42 2.53 3.73 -42.97%
  QoQ % -63.33% 50.86% 96.62% 4.23% -43.87% -32.17% -
  Horiz. % 43.16% 117.69% 78.02% 39.68% 38.07% 67.83% 100.00%
DY 0.00 0.00 1.64 0.00 0.00 0.00 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.54% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.25 1.83 1.64 1.77 1.25 1.22 1.09%
  QoQ % -0.80% -31.69% 11.59% -7.34% 41.60% 2.46% -
  Horiz. % 101.64% 102.46% 150.00% 134.43% 145.08% 102.46% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 -
Price 1.5600 1.6400 1.5900 1.8900 1.8600 2.0200 1.3400 -
P/RPS 1.53 1.33 1.41 1.99 1.91 2.27 1.36 8.19%
  QoQ % 15.04% -5.67% -29.15% 4.19% -15.86% 66.91% -
  Horiz. % 112.50% 97.79% 103.68% 146.32% 140.44% 166.91% 100.00%
P/EPS 61.22 23.37 29.84 65.63 63.70 54.30 25.88 77.82%
  QoQ % 161.96% -21.68% -54.53% 3.03% 17.31% 109.81% -
  Horiz. % 236.55% 90.30% 115.30% 253.59% 246.14% 209.81% 100.00%
EY 1.63 4.28 3.35 1.52 1.57 1.84 3.86 -43.80%
  QoQ % -61.92% 27.76% 120.39% -3.18% -14.67% -52.33% -
  Horiz. % 42.23% 110.88% 86.79% 39.38% 40.67% 47.67% 100.00%
DY 0.00 0.00 1.89 0.00 0.00 0.00 3.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.79% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.29 1.59 1.59 1.60 1.71 1.17 3.40%
  QoQ % -4.65% -18.87% 0.00% -0.62% -6.43% 46.15% -
  Horiz. % 105.13% 110.26% 135.90% 135.90% 136.75% 146.15% 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
 

463  205  541  937 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.19-0.01 
 HSI-C3W 0.40+0.015 
 HIBISCS 1.07+0.02 
 VS 0.995+0.065 
 HSI-H6F 0.405-0.01 
 ARMADA 0.22+0.005 
 ECONBHD 0.51+0.035 
 HSI-C3V 0.145+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers