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 - 331,891
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 77.88 97.07 83.29 87.57 92.39 100.24 81.62 -3.09%
  QoQ % -19.77% 16.54% -4.89% -5.22% -7.83% 22.81% -
  Horiz. % 95.42% 118.93% 102.05% 107.29% 113.20% 122.81% 100.00%
EPS 4.70 4.25 2.78 2.64 2.30 5.72 3.86 14.07%
  QoQ % 10.59% 52.88% 5.30% 14.78% -59.79% 48.19% -
  Horiz. % 121.76% 110.10% 72.02% 68.39% 59.59% 148.19% 100.00%
DPS 0.00 0.00 3.45 0.00 0.00 0.00 2.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 158.99% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2630 1.2484 1.2073 1.1762 1.1493 1.0391 0.7245 44.99%
  QoQ % 1.17% 3.40% 2.64% 2.34% 10.61% 43.42% -
  Horiz. % 174.33% 172.31% 166.64% 162.35% 158.63% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers