Highlights

[KIMLUN] QoQ Quarter Result on 2013-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     85.36%    YoY -     3.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 290,646 306,628 332,687 270,901 227,420 234,272 214,403 22.46%
  QoQ % -5.21% -7.83% 22.81% 19.12% -2.92% 9.27% -
  Horiz. % 135.56% 143.01% 155.17% 126.35% 106.07% 109.27% 100.00%
PBT 11,666 10,514 25,678 9,488 7,727 9,145 11,815 -0.84%
  QoQ % 10.96% -59.05% 170.64% 22.79% -15.51% -22.60% -
  Horiz. % 98.74% 88.99% 217.33% 80.30% 65.40% 77.40% 100.00%
Tax -2,904 -2,864 -6,709 3,218 -831 -2,157 -2,929 -0.57%
  QoQ % -1.40% 57.31% -308.48% 487.24% 61.47% 26.36% -
  Horiz. % 99.15% 97.78% 229.05% -109.87% 28.37% 73.64% 100.00%
NP 8,762 7,650 18,969 12,706 6,896 6,988 8,886 -0.93%
  QoQ % 14.54% -59.67% 49.29% 84.25% -1.32% -21.36% -
  Horiz. % 98.60% 86.09% 213.47% 142.99% 77.61% 78.64% 100.00%
NP to SH 8,762 7,650 18,969 12,814 6,913 7,032 8,955 -1.44%
  QoQ % 14.54% -59.67% 48.03% 85.36% -1.69% -21.47% -
  Horiz. % 97.84% 85.43% 211.83% 143.09% 77.20% 78.53% 100.00%
Tax Rate 24.89 % 27.24 % 26.13 % -33.92 % 10.75 % 23.59 % 24.79 % 0.27%
  QoQ % -8.63% 4.25% 177.03% -415.53% -54.43% -4.84% -
  Horiz. % 100.40% 109.88% 105.41% -136.83% 43.36% 95.16% 100.00%
Total Cost 281,884 298,978 313,718 258,195 220,524 227,284 205,517 23.42%
  QoQ % -5.72% -4.70% 21.50% 17.08% -2.97% 10.59% -
  Horiz. % 137.16% 145.48% 152.65% 125.63% 107.30% 110.59% 100.00%
Net Worth 390,383 381,435 344,881 240,461 285,785 279,810 284,200 23.55%
  QoQ % 2.35% 10.60% 43.42% -15.86% 2.14% -1.54% -
  Horiz. % 137.36% 134.21% 121.35% 84.61% 100.56% 98.46% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,213 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 56.30 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 390,383 381,435 344,881 240,461 285,785 279,810 284,200 23.55%
  QoQ % 2.35% 10.60% 43.42% -15.86% 2.14% -1.54% -
  Horiz. % 137.36% 134.21% 121.35% 84.61% 100.56% 98.46% 100.00%
NOSH 300,133 300,200 270,347 240,461 240,034 240,821 240,725 15.83%
  QoQ % -0.02% 11.04% 12.43% 0.18% -0.33% 0.04% -
  Horiz. % 124.68% 124.71% 112.31% 99.89% 99.71% 100.04% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.01 % 2.49 % 5.70 % 4.69 % 3.03 % 2.98 % 4.14 % -19.13%
  QoQ % 20.88% -56.32% 21.54% 54.79% 1.68% -28.02% -
  Horiz. % 72.71% 60.14% 137.68% 113.29% 73.19% 71.98% 100.00%
ROE 2.24 % 2.01 % 5.50 % 5.33 % 2.42 % 2.51 % 3.15 % -20.31%
  QoQ % 11.44% -63.45% 3.19% 120.25% -3.59% -20.32% -
  Horiz. % 71.11% 63.81% 174.60% 169.21% 76.83% 79.68% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.84 102.14 123.06 112.66 94.74 97.28 89.07 5.73%
  QoQ % -5.19% -17.00% 9.23% 18.91% -2.61% 9.22% -
  Horiz. % 108.72% 114.67% 138.16% 126.48% 106.37% 109.22% 100.00%
EPS 2.92 2.55 7.02 5.33 2.88 2.92 3.72 -14.89%
  QoQ % 14.51% -63.68% 31.71% 85.07% -1.37% -21.51% -
  Horiz. % 78.49% 68.55% 188.71% 143.28% 77.42% 78.49% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3007 1.2706 1.2757 1.0000 1.1906 1.1619 1.1806 6.67%
  QoQ % 2.37% -0.40% 27.57% -16.01% 2.47% -1.58% -
  Horiz. % 110.17% 107.62% 108.06% 84.70% 100.85% 98.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.53 90.23 97.90 79.72 66.92 68.94 63.09 22.47%
  QoQ % -5.21% -7.83% 22.80% 19.13% -2.93% 9.27% -
  Horiz. % 135.57% 143.02% 155.18% 126.36% 106.07% 109.27% 100.00%
EPS 2.58 2.25 5.58 3.77 2.03 2.07 2.64 -1.52%
  QoQ % 14.67% -59.68% 48.01% 85.71% -1.93% -21.59% -
  Horiz. % 97.73% 85.23% 211.36% 142.80% 76.89% 78.41% 100.00%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1488 1.1225 1.0149 0.7076 0.8410 0.8234 0.8363 23.55%
  QoQ % 2.34% 10.60% 43.43% -15.86% 2.14% -1.54% -
  Horiz. % 137.37% 134.22% 121.36% 84.61% 100.56% 98.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4800 1.5800 1.6000 1.8300 1.9500 2.0600 1.4700 -
P/RPS 1.53 1.55 1.30 1.62 2.06 2.12 1.65 -4.90%
  QoQ % -1.29% 19.23% -19.75% -21.36% -2.83% 28.48% -
  Horiz. % 92.73% 93.94% 78.79% 98.18% 124.85% 128.48% 100.00%
P/EPS 50.70 62.00 22.80 34.34 67.71 70.55 39.52 18.05%
  QoQ % -18.23% 171.93% -33.61% -49.28% -4.03% 78.52% -
  Horiz. % 128.29% 156.88% 57.69% 86.89% 171.33% 178.52% 100.00%
EY 1.97 1.61 4.39 2.91 1.48 1.42 2.53 -15.35%
  QoQ % 22.36% -63.33% 50.86% 96.62% 4.23% -43.87% -
  Horiz. % 77.87% 63.64% 173.52% 115.02% 58.50% 56.13% 100.00%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.14 1.24 1.25 1.83 1.64 1.77 1.25 -5.95%
  QoQ % -8.06% -0.80% -31.69% 11.59% -7.34% 41.60% -
  Horiz. % 91.20% 99.20% 100.00% 146.40% 131.20% 141.60% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 -
Price 1.3300 1.5600 1.6400 1.5900 1.8900 1.8600 2.0200 -
P/RPS 1.37 1.53 1.33 1.41 1.99 1.91 2.27 -28.56%
  QoQ % -10.46% 15.04% -5.67% -29.15% 4.19% -15.86% -
  Horiz. % 60.35% 67.40% 58.59% 62.11% 87.67% 84.14% 100.00%
P/EPS 45.56 61.22 23.37 29.84 65.63 63.70 54.30 -11.03%
  QoQ % -25.58% 161.96% -21.68% -54.53% 3.03% 17.31% -
  Horiz. % 83.90% 112.74% 43.04% 54.95% 120.87% 117.31% 100.00%
EY 2.20 1.63 4.28 3.35 1.52 1.57 1.84 12.64%
  QoQ % 34.97% -61.92% 27.76% 120.39% -3.18% -14.67% -
  Horiz. % 119.57% 88.59% 232.61% 182.07% 82.61% 85.33% 100.00%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.02 1.23 1.29 1.59 1.59 1.60 1.71 -29.12%
  QoQ % -17.07% -4.65% -18.87% 0.00% -0.62% -6.43% -
  Horiz. % 59.65% 71.93% 75.44% 92.98% 92.98% 93.57% 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. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers