Highlights

[KIMLUN] QoQ Quarter Result on 2016-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     46.50%    YoY -     13.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 248,079 194,798 170,179 235,352 224,175 246,355 234,795 3.73%
  QoQ % 27.35% 14.47% -27.69% 4.99% -9.00% 4.92% -
  Horiz. % 105.66% 82.97% 72.48% 100.24% 95.48% 104.92% 100.00%
PBT 20,328 19,970 19,847 33,253 21,958 31,045 22,715 -7.13%
  QoQ % 1.79% 0.62% -40.32% 51.44% -29.27% 36.67% -
  Horiz. % 89.49% 87.92% 87.37% 146.39% 96.67% 136.67% 100.00%
Tax -6,098 -5,173 -4,465 -9,068 -5,448 -6,924 -5,612 5.69%
  QoQ % -17.88% -15.86% 50.76% -66.45% 21.32% -23.38% -
  Horiz. % 108.66% 92.18% 79.56% 161.58% 97.08% 123.38% 100.00%
NP 14,230 14,797 15,382 24,185 16,510 24,121 17,103 -11.53%
  QoQ % -3.83% -3.80% -36.40% 46.49% -31.55% 41.03% -
  Horiz. % 83.20% 86.52% 89.94% 141.41% 96.53% 141.03% 100.00%
NP to SH 14,230 14,795 15,381 24,187 16,510 24,121 17,103 -11.53%
  QoQ % -3.82% -3.81% -36.41% 46.50% -31.55% 41.03% -
  Horiz. % 83.20% 86.51% 89.93% 141.42% 96.53% 141.03% 100.00%
Tax Rate 30.00 % 25.90 % 22.50 % 27.27 % 24.81 % 22.30 % 24.71 % 13.79%
  QoQ % 15.83% 15.11% -17.49% 9.92% 11.26% -9.75% -
  Horiz. % 121.41% 104.82% 91.06% 110.36% 100.40% 90.25% 100.00%
Total Cost 233,849 180,001 154,797 211,167 207,665 222,234 217,692 4.88%
  QoQ % 29.92% 16.28% -26.69% 1.69% -6.56% 2.09% -
  Horiz. % 107.42% 82.69% 71.11% 97.00% 95.39% 102.09% 100.00%
Net Worth 574,595 549,089 554,336 539,218 509,416 483,261 476,900 13.22%
  QoQ % 4.65% -0.95% 2.80% 5.85% 5.41% 1.33% -
  Horiz. % 120.49% 115.14% 116.24% 113.07% 106.82% 101.33% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 20,167 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 83.38 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 574,595 549,089 554,336 539,218 509,416 483,261 476,900 13.22%
  QoQ % 4.65% -0.95% 2.80% 5.85% 5.41% 1.33% -
  Horiz. % 120.49% 115.14% 116.24% 113.07% 106.82% 101.33% 100.00%
NOSH 315,521 310,167 310,100 310,270 306,877 300,386 300,579 3.28%
  QoQ % 1.73% 0.02% -0.05% 1.11% 2.16% -0.06% -
  Horiz. % 104.97% 103.19% 103.17% 103.22% 102.10% 99.94% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.74 % 7.60 % 9.04 % 10.28 % 7.36 % 9.79 % 7.28 % -14.64%
  QoQ % -24.47% -15.93% -12.06% 39.67% -24.82% 34.48% -
  Horiz. % 78.85% 104.40% 124.18% 141.21% 101.10% 134.48% 100.00%
ROE 2.48 % 2.69 % 2.77 % 4.49 % 3.24 % 4.99 % 3.59 % -21.84%
  QoQ % -7.81% -2.89% -38.31% 38.58% -35.07% 39.00% -
  Horiz. % 69.08% 74.93% 77.16% 125.07% 90.25% 139.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.63 62.80 54.88 75.85 73.05 82.01 78.11 0.44%
  QoQ % 25.21% 14.43% -27.65% 3.83% -10.93% 4.99% -
  Horiz. % 100.67% 80.40% 70.26% 97.11% 93.52% 104.99% 100.00%
EPS 4.51 4.77 4.96 7.80 5.38 8.03 5.69 -14.34%
  QoQ % -5.45% -3.83% -36.41% 44.98% -33.00% 41.12% -
  Horiz. % 79.26% 83.83% 87.17% 137.08% 94.55% 141.12% 100.00%
DPS 0.00 0.00 0.00 6.50 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 1.8211 1.7703 1.7876 1.7379 1.6600 1.6088 1.5866 9.62%
  QoQ % 2.87% -0.97% 2.86% 4.69% 3.18% 1.40% -
  Horiz. % 114.78% 111.58% 112.67% 109.54% 104.63% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.75 58.69 51.28 70.91 67.54 74.23 70.74 3.74%
  QoQ % 27.36% 14.45% -27.68% 4.99% -9.01% 4.93% -
  Horiz. % 105.67% 82.97% 72.49% 100.24% 95.48% 104.93% 100.00%
EPS 4.29 4.46 4.63 7.29 4.97 7.27 5.15 -11.46%
  QoQ % -3.81% -3.67% -36.49% 46.68% -31.64% 41.17% -
  Horiz. % 83.30% 86.60% 89.90% 141.55% 96.50% 141.17% 100.00%
DPS 0.00 0.00 0.00 6.08 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 1.7313 1.6544 1.6702 1.6247 1.5349 1.4561 1.4369 13.22%
  QoQ % 4.65% -0.95% 2.80% 5.85% 5.41% 1.34% -
  Horiz. % 120.49% 115.14% 116.24% 113.07% 106.82% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.2300 2.2700 2.2400 2.0800 2.1400 1.8100 1.8300 -
P/RPS 2.84 3.61 4.08 2.74 2.93 2.21 2.34 13.77%
  QoQ % -21.33% -11.52% 48.91% -6.48% 32.58% -5.56% -
  Horiz. % 121.37% 154.27% 174.36% 117.09% 125.21% 94.44% 100.00%
P/EPS 49.45 47.59 45.16 26.68 39.78 22.54 32.16 33.18%
  QoQ % 3.91% 5.38% 69.27% -32.93% 76.49% -29.91% -
  Horiz. % 153.76% 147.98% 140.42% 82.96% 123.69% 70.09% 100.00%
EY 2.02 2.10 2.21 3.75 2.51 4.44 3.11 -24.98%
  QoQ % -3.81% -4.98% -41.07% 49.40% -43.47% 42.77% -
  Horiz. % 64.95% 67.52% 71.06% 120.58% 80.71% 142.77% 100.00%
DY 0.00 0.00 0.00 3.13 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 1.22 1.28 1.25 1.20 1.29 1.13 1.15 4.01%
  QoQ % -4.69% 2.40% 4.17% -6.98% 14.16% -1.74% -
  Horiz. % 106.09% 111.30% 108.70% 104.35% 112.17% 98.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 -
Price 2.3200 2.1600 2.2800 2.1600 2.0600 1.8200 1.7800 -
P/RPS 2.95 3.44 4.15 2.85 2.82 2.22 2.28 18.72%
  QoQ % -14.24% -17.11% 45.61% 1.06% 27.03% -2.63% -
  Horiz. % 129.39% 150.88% 182.02% 125.00% 123.68% 97.37% 100.00%
P/EPS 51.44 45.28 45.97 27.71 38.29 22.67 31.28 39.28%
  QoQ % 13.60% -1.50% 65.90% -27.63% 68.90% -27.53% -
  Horiz. % 164.45% 144.76% 146.96% 88.59% 122.41% 72.47% 100.00%
EY 1.94 2.21 2.18 3.61 2.61 4.41 3.20 -28.35%
  QoQ % -12.22% 1.38% -39.61% 38.31% -40.82% 37.81% -
  Horiz. % 60.62% 69.06% 68.12% 112.81% 81.56% 137.81% 100.00%
DY 0.00 0.00 0.00 3.01 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 1.27 1.22 1.28 1.24 1.24 1.13 1.12 8.73%
  QoQ % 4.10% -4.69% 3.23% 0.00% 9.73% 0.89% -
  Horiz. % 113.39% 108.93% 114.29% 110.71% 110.71% 100.89% 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.
 


 

1917 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.300.00 
 PUC 0.070.00 
 WILLOW 0.4450.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.150.00 
Partners & Brokers