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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers