Highlights

[KIMLUN] QoQ Quarter Result on 2014-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     14.54%    YoY -     26.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 258,464 322,165 276,438 290,646 306,628 332,687 270,901 -3.09%
  QoQ % -19.77% 16.54% -4.89% -5.21% -7.83% 22.81% -
  Horiz. % 95.41% 118.92% 102.04% 107.29% 113.19% 122.81% 100.00%
PBT 20,786 19,258 11,981 11,666 10,514 25,678 9,488 68.92%
  QoQ % 7.93% 60.74% 2.70% 10.96% -59.05% 170.64% -
  Horiz. % 219.08% 202.97% 126.28% 122.96% 110.81% 270.64% 100.00%
Tax -5,202 -5,142 -2,764 -2,904 -2,864 -6,709 3,218 -
  QoQ % -1.17% -86.03% 4.82% -1.40% 57.31% -308.48% -
  Horiz. % -161.65% -159.79% -85.89% -90.24% -89.00% -208.48% 100.00%
NP 15,584 14,116 9,217 8,762 7,650 18,969 12,706 14.62%
  QoQ % 10.40% 53.15% 5.19% 14.54% -59.67% 49.29% -
  Horiz. % 122.65% 111.10% 72.54% 68.96% 60.21% 149.29% 100.00%
NP to SH 15,584 14,116 9,217 8,762 7,650 18,969 12,814 13.98%
  QoQ % 10.40% 53.15% 5.19% 14.54% -59.67% 48.03% -
  Horiz. % 121.62% 110.16% 71.93% 68.38% 59.70% 148.03% 100.00%
Tax Rate 25.03 % 26.70 % 23.07 % 24.89 % 27.24 % 26.13 % -33.92 % -
  QoQ % -6.25% 15.73% -7.31% -8.63% 4.25% 177.03% -
  Horiz. % -73.79% -78.71% -68.01% -73.38% -80.31% -77.03% 100.00%
Total Cost 242,880 308,049 267,221 281,884 298,978 313,718 258,195 -4.01%
  QoQ % -21.16% 15.28% -5.20% -5.72% -4.70% 21.50% -
  Horiz. % 94.07% 119.31% 103.50% 109.17% 115.80% 121.50% 100.00%
Net Worth 419,173 414,319 400,687 390,383 381,435 344,881 240,461 44.99%
  QoQ % 1.17% 3.40% 2.64% 2.35% 10.60% 43.42% -
  Horiz. % 174.32% 172.30% 166.63% 162.35% 158.63% 143.42% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 11,438 - - - 7,213 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 158.57% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 124.10 % - % - % - % 56.30 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 220.43% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 419,173 414,319 400,687 390,383 381,435 344,881 240,461 44.99%
  QoQ % 1.17% 3.40% 2.64% 2.35% 10.60% 43.42% -
  Horiz. % 174.32% 172.30% 166.63% 162.35% 158.63% 143.42% 100.00%
NOSH 300,849 300,340 301,019 300,133 300,200 270,347 240,461 16.16%
  QoQ % 0.17% -0.23% 0.30% -0.02% 11.04% 12.43% -
  Horiz. % 125.11% 124.90% 125.18% 124.82% 124.84% 112.43% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.03 % 4.38 % 3.33 % 3.01 % 2.49 % 5.70 % 4.69 % 18.29%
  QoQ % 37.67% 31.53% 10.63% 20.88% -56.32% 21.54% -
  Horiz. % 128.57% 93.39% 71.00% 64.18% 53.09% 121.54% 100.00%
ROE 3.72 % 3.41 % 2.30 % 2.24 % 2.01 % 5.50 % 5.33 % -21.37%
  QoQ % 9.09% 48.26% 2.68% 11.44% -63.45% 3.19% -
  Horiz. % 69.79% 63.98% 43.15% 42.03% 37.71% 103.19% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.91 107.27 91.83 96.84 102.14 123.06 112.66 -16.57%
  QoQ % -19.91% 16.81% -5.17% -5.19% -17.00% 9.23% -
  Horiz. % 76.26% 95.22% 81.51% 85.96% 90.66% 109.23% 100.00%
EPS 5.18 4.70 3.07 2.92 2.55 7.02 5.33 -1.89%
  QoQ % 10.21% 53.09% 5.14% 14.51% -63.68% 31.71% -
  Horiz. % 97.19% 88.18% 57.60% 54.78% 47.84% 131.71% 100.00%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3933 1.3795 1.3311 1.3007 1.2706 1.2757 1.0000 24.82%
  QoQ % 1.00% 3.64% 2.34% 2.37% -0.40% 27.57% -
  Horiz. % 139.33% 137.95% 133.11% 130.07% 127.06% 127.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.14 91.17 78.23 82.25 86.77 94.14 76.66 -3.09%
  QoQ % -19.78% 16.54% -4.89% -5.21% -7.83% 22.80% -
  Horiz. % 95.41% 118.93% 102.05% 107.29% 113.19% 122.80% 100.00%
EPS 4.41 3.99 2.61 2.48 2.16 5.37 3.63 13.90%
  QoQ % 10.53% 52.87% 5.24% 14.81% -59.78% 47.93% -
  Horiz. % 121.49% 109.92% 71.90% 68.32% 59.50% 147.93% 100.00%
DPS 0.00 0.00 3.24 0.00 0.00 0.00 2.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 158.82% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1862 1.1725 1.1339 1.1047 1.0794 0.9760 0.6805 44.99%
  QoQ % 1.17% 3.40% 2.64% 2.34% 10.59% 43.42% -
  Horiz. % 174.31% 172.30% 166.63% 162.34% 158.62% 143.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3000 1.2800 1.1900 1.4800 1.5800 1.6000 1.8300 -
P/RPS 1.51 1.19 1.30 1.53 1.55 1.30 1.62 -4.59%
  QoQ % 26.89% -8.46% -15.03% -1.29% 19.23% -19.75% -
  Horiz. % 93.21% 73.46% 80.25% 94.44% 95.68% 80.25% 100.00%
P/EPS 25.10 27.23 38.86 50.70 62.00 22.80 34.34 -18.90%
  QoQ % -7.82% -29.93% -23.35% -18.23% 171.93% -33.61% -
  Horiz. % 73.09% 79.30% 113.16% 147.64% 180.55% 66.39% 100.00%
EY 3.98 3.67 2.57 1.97 1.61 4.39 2.91 23.28%
  QoQ % 8.45% 42.80% 30.46% 22.36% -63.33% 50.86% -
  Horiz. % 136.77% 126.12% 88.32% 67.70% 55.33% 150.86% 100.00%
DY 0.00 0.00 3.19 0.00 0.00 0.00 1.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 194.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.93 0.93 0.89 1.14 1.24 1.25 1.83 -36.40%
  QoQ % 0.00% 4.49% -21.93% -8.06% -0.80% -31.69% -
  Horiz. % 50.82% 50.82% 48.63% 62.30% 67.76% 68.31% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 -
Price 1.0900 1.2800 1.2900 1.3300 1.5600 1.6400 1.5900 -
P/RPS 1.27 1.19 1.40 1.37 1.53 1.33 1.41 -6.75%
  QoQ % 6.72% -15.00% 2.19% -10.46% 15.04% -5.67% -
  Horiz. % 90.07% 84.40% 99.29% 97.16% 108.51% 94.33% 100.00%
P/EPS 21.04 27.23 42.13 45.56 61.22 23.37 29.84 -20.83%
  QoQ % -22.73% -35.37% -7.53% -25.58% 161.96% -21.68% -
  Horiz. % 70.51% 91.25% 141.19% 152.68% 205.16% 78.32% 100.00%
EY 4.75 3.67 2.37 2.20 1.63 4.28 3.35 26.29%
  QoQ % 29.43% 54.85% 7.73% 34.97% -61.92% 27.76% -
  Horiz. % 141.79% 109.55% 70.75% 65.67% 48.66% 127.76% 100.00%
DY 0.00 0.00 2.95 0.00 0.00 0.00 1.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.93 0.97 1.02 1.23 1.29 1.59 -37.88%
  QoQ % -16.13% -4.12% -4.90% -17.07% -4.65% -18.87% -
  Horiz. % 49.06% 58.49% 61.01% 64.15% 77.36% 81.13% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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