Highlights

[KIMLUN] QoQ Quarter Result on 2017-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -3.82%    YoY -     -13.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 217,971 220,925 372,134 248,079 194,798 170,179 235,352 -5.00%
  QoQ % -1.34% -40.63% 50.01% 27.35% 14.47% -27.69% -
  Horiz. % 92.61% 93.87% 158.12% 105.41% 82.77% 72.31% 100.00%
PBT 13,745 17,129 29,977 20,328 19,970 19,847 33,253 -44.60%
  QoQ % -19.76% -42.86% 47.47% 1.79% 0.62% -40.32% -
  Horiz. % 41.33% 51.51% 90.15% 61.13% 60.05% 59.68% 100.00%
Tax -3,911 -4,539 -5,838 -6,098 -5,173 -4,465 -9,068 -43.00%
  QoQ % 13.84% 22.25% 4.26% -17.88% -15.86% 50.76% -
  Horiz. % 43.13% 50.06% 64.38% 67.25% 57.05% 49.24% 100.00%
NP 9,834 12,590 24,139 14,230 14,797 15,382 24,185 -45.21%
  QoQ % -21.89% -47.84% 69.63% -3.83% -3.80% -36.40% -
  Horiz. % 40.66% 52.06% 99.81% 58.84% 61.18% 63.60% 100.00%
NP to SH 9,848 12,647 24,289 14,230 14,795 15,381 24,187 -45.16%
  QoQ % -22.13% -47.93% 70.69% -3.82% -3.81% -36.41% -
  Horiz. % 40.72% 52.29% 100.42% 58.83% 61.17% 63.59% 100.00%
Tax Rate 28.45 % 26.50 % 19.47 % 30.00 % 25.90 % 22.50 % 27.27 % 2.87%
  QoQ % 7.36% 36.11% -35.10% 15.83% 15.11% -17.49% -
  Horiz. % 104.33% 97.18% 71.40% 110.01% 94.98% 82.51% 100.00%
Total Cost 208,137 208,335 347,995 233,849 180,001 154,797 211,167 -0.96%
  QoQ % -0.10% -40.13% 48.81% 29.92% 16.28% -26.69% -
  Horiz. % 98.57% 98.66% 164.80% 110.74% 85.24% 73.31% 100.00%
Net Worth 618,317 620,480 606,764 574,595 549,089 554,336 539,218 9.58%
  QoQ % -0.35% 2.26% 5.60% 4.65% -0.95% 2.80% -
  Horiz. % 114.67% 115.07% 112.53% 106.56% 101.83% 102.80% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 17,598 - - - 20,167 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.26% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.45 % - % - % - % 83.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.89% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 618,317 620,480 606,764 574,595 549,089 554,336 539,218 9.58%
  QoQ % -0.35% 2.26% 5.60% 4.65% -0.95% 2.80% -
  Horiz. % 114.67% 115.07% 112.53% 106.56% 101.83% 102.80% 100.00%
NOSH 323,625 320,662 319,973 315,521 310,167 310,100 310,270 2.86%
  QoQ % 0.92% 0.22% 1.41% 1.73% 0.02% -0.05% -
  Horiz. % 104.30% 103.35% 103.13% 101.69% 99.97% 99.95% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.51 % 5.70 % 6.49 % 5.74 % 7.60 % 9.04 % 10.28 % -42.35%
  QoQ % -20.88% -12.17% 13.07% -24.47% -15.93% -12.06% -
  Horiz. % 43.87% 55.45% 63.13% 55.84% 73.93% 87.94% 100.00%
ROE 1.59 % 2.04 % 4.00 % 2.48 % 2.69 % 2.77 % 4.49 % -50.04%
  QoQ % -22.06% -49.00% 61.29% -7.81% -2.89% -38.31% -
  Horiz. % 35.41% 45.43% 89.09% 55.23% 59.91% 61.69% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.35 68.90 116.30 78.63 62.80 54.88 75.85 -7.64%
  QoQ % -2.25% -40.76% 47.91% 25.21% 14.43% -27.65% -
  Horiz. % 88.79% 90.84% 153.33% 103.67% 82.79% 72.35% 100.00%
EPS 3.07 3.91 7.59 4.51 4.77 4.96 7.80 -46.38%
  QoQ % -21.48% -48.48% 68.29% -5.45% -3.83% -36.41% -
  Horiz. % 39.36% 50.13% 97.31% 57.82% 61.15% 63.59% 100.00%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 6.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.62% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9106 1.9350 1.8963 1.8211 1.7703 1.7876 1.7379 6.54%
  QoQ % -1.26% 2.04% 4.13% 2.87% -0.97% 2.86% -
  Horiz. % 109.94% 111.34% 109.11% 104.79% 101.86% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 64.14 65.01 109.51 73.00 57.32 50.08 69.26 -5.00%
  QoQ % -1.34% -40.64% 50.01% 27.36% 14.46% -27.69% -
  Horiz. % 92.61% 93.86% 158.11% 105.40% 82.76% 72.31% 100.00%
EPS 2.90 3.72 7.15 4.19 4.35 4.53 7.12 -45.14%
  QoQ % -22.04% -47.97% 70.64% -3.68% -3.97% -36.38% -
  Horiz. % 40.73% 52.25% 100.42% 58.85% 61.10% 63.62% 100.00%
DPS 0.00 0.00 5.18 0.00 0.00 0.00 5.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.35% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8195 1.8259 1.7855 1.6909 1.6158 1.6313 1.5868 9.58%
  QoQ % -0.35% 2.26% 5.59% 4.65% -0.95% 2.80% -
  Horiz. % 114.66% 115.07% 112.52% 106.56% 101.83% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3700 2.0400 2.2200 2.2300 2.2700 2.2400 2.0800 -
P/RPS 2.03 2.96 1.91 2.84 3.61 4.08 2.74 -18.17%
  QoQ % -31.42% 54.97% -32.75% -21.33% -11.52% 48.91% -
  Horiz. % 74.09% 108.03% 69.71% 103.65% 131.75% 148.91% 100.00%
P/EPS 45.02 51.72 29.25 49.45 47.59 45.16 26.68 41.87%
  QoQ % -12.95% 76.82% -40.85% 3.91% 5.38% 69.27% -
  Horiz. % 168.74% 193.85% 109.63% 185.34% 178.37% 169.27% 100.00%
EY 2.22 1.93 3.42 2.02 2.10 2.21 3.75 -29.56%
  QoQ % 15.03% -43.57% 69.31% -3.81% -4.98% -41.07% -
  Horiz. % 59.20% 51.47% 91.20% 53.87% 56.00% 58.93% 100.00%
DY 0.00 0.00 2.48 0.00 0.00 0.00 3.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 1.05 1.17 1.22 1.28 1.25 1.20 -28.93%
  QoQ % -31.43% -10.26% -4.10% -4.69% 2.40% 4.17% -
  Horiz. % 60.00% 87.50% 97.50% 101.67% 106.67% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.4100 1.7200 2.1500 2.3200 2.1600 2.2800 2.1600 -
P/RPS 2.09 2.50 1.85 2.95 3.44 4.15 2.85 -18.73%
  QoQ % -16.40% 35.14% -37.29% -14.24% -17.11% 45.61% -
  Horiz. % 73.33% 87.72% 64.91% 103.51% 120.70% 145.61% 100.00%
P/EPS 46.34 43.61 28.32 51.44 45.28 45.97 27.71 41.02%
  QoQ % 6.26% 53.99% -44.95% 13.60% -1.50% 65.90% -
  Horiz. % 167.23% 157.38% 102.20% 185.64% 163.41% 165.90% 100.00%
EY 2.16 2.29 3.53 1.94 2.21 2.18 3.61 -29.06%
  QoQ % -5.68% -35.13% 81.96% -12.22% 1.38% -39.61% -
  Horiz. % 59.83% 63.43% 97.78% 53.74% 61.22% 60.39% 100.00%
DY 0.00 0.00 2.56 0.00 0.00 0.00 3.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.89 1.13 1.27 1.22 1.28 1.24 -29.18%
  QoQ % -16.85% -21.24% -11.02% 4.10% -4.69% 3.23% -
  Horiz. % 59.68% 71.77% 91.13% 102.42% 98.39% 103.23% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers