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 - 339,820
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 76.06 94.80 81.35 85.53 90.23 97.90 79.72 -3.09%
  QoQ % -19.77% 16.53% -4.89% -5.21% -7.83% 22.80% -
  Horiz. % 95.41% 118.92% 102.04% 107.29% 113.18% 122.80% 100.00%
EPS 4.59 4.15 2.71 2.58 2.25 5.58 3.77 14.06%
  QoQ % 10.60% 53.14% 5.04% 14.67% -59.68% 48.01% -
  Horiz. % 121.75% 110.08% 71.88% 68.44% 59.68% 148.01% 100.00%
DPS 0.00 0.00 3.37 0.00 0.00 0.00 2.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 158.96% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2335 1.2192 1.1791 1.1488 1.1225 1.0149 0.7076 44.99%
  QoQ % 1.17% 3.40% 2.64% 2.34% 10.60% 43.43% -
  Horiz. % 174.32% 172.30% 166.63% 162.35% 158.63% 143.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers