Highlights

[KIMLUN] QoQ Quarter Result on 2017-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     70.69%    YoY -     0.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 262,353 217,971 220,925 372,134 248,079 194,798 170,179 33.42%
  QoQ % 20.36% -1.34% -40.63% 50.01% 27.35% 14.47% -
  Horiz. % 154.16% 128.08% 129.82% 218.67% 145.78% 114.47% 100.00%
PBT 20,570 13,745 17,129 29,977 20,328 19,970 19,847 2.41%
  QoQ % 49.65% -19.76% -42.86% 47.47% 1.79% 0.62% -
  Horiz. % 103.64% 69.25% 86.31% 151.04% 102.42% 100.62% 100.00%
Tax -4,828 -3,911 -4,539 -5,838 -6,098 -5,173 -4,465 5.34%
  QoQ % -23.45% 13.84% 22.25% 4.26% -17.88% -15.86% -
  Horiz. % 108.13% 87.59% 101.66% 130.75% 136.57% 115.86% 100.00%
NP 15,742 9,834 12,590 24,139 14,230 14,797 15,382 1.55%
  QoQ % 60.08% -21.89% -47.84% 69.63% -3.83% -3.80% -
  Horiz. % 102.34% 63.93% 81.85% 156.93% 92.51% 96.20% 100.00%
NP to SH 15,719 9,848 12,647 24,289 14,230 14,795 15,381 1.46%
  QoQ % 59.62% -22.13% -47.93% 70.69% -3.82% -3.81% -
  Horiz. % 102.20% 64.03% 82.22% 157.92% 92.52% 96.19% 100.00%
Tax Rate 23.47 % 28.45 % 26.50 % 19.47 % 30.00 % 25.90 % 22.50 % 2.85%
  QoQ % -17.50% 7.36% 36.11% -35.10% 15.83% 15.11% -
  Horiz. % 104.31% 126.44% 117.78% 86.53% 133.33% 115.11% 100.00%
Total Cost 246,611 208,137 208,335 347,995 233,849 180,001 154,797 36.37%
  QoQ % 18.48% -0.10% -40.13% 48.81% 29.92% 16.28% -
  Horiz. % 159.31% 134.46% 134.59% 224.81% 151.07% 116.28% 100.00%
Net Worth 632,555 618,317 620,480 606,764 574,595 549,089 554,336 9.19%
  QoQ % 2.30% -0.35% 2.26% 5.60% 4.65% -0.95% -
  Horiz. % 114.11% 111.54% 111.93% 109.46% 103.65% 99.05% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 17,598 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 72.45 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 632,555 618,317 620,480 606,764 574,595 549,089 554,336 9.19%
  QoQ % 2.30% -0.35% 2.26% 5.60% 4.65% -0.95% -
  Horiz. % 114.11% 111.54% 111.93% 109.46% 103.65% 99.05% 100.00%
NOSH 327,105 323,625 320,662 319,973 315,521 310,167 310,100 3.62%
  QoQ % 1.08% 0.92% 0.22% 1.41% 1.73% 0.02% -
  Horiz. % 105.48% 104.36% 103.41% 103.18% 101.75% 100.02% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.00 % 4.51 % 5.70 % 6.49 % 5.74 % 7.60 % 9.04 % -23.89%
  QoQ % 33.04% -20.88% -12.17% 13.07% -24.47% -15.93% -
  Horiz. % 66.37% 49.89% 63.05% 71.79% 63.50% 84.07% 100.00%
ROE 2.48 % 1.59 % 2.04 % 4.00 % 2.48 % 2.69 % 2.77 % -7.10%
  QoQ % 55.97% -22.06% -49.00% 61.29% -7.81% -2.89% -
  Horiz. % 89.53% 57.40% 73.65% 144.40% 89.53% 97.11% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.20 67.35 68.90 116.30 78.63 62.80 54.88 28.75%
  QoQ % 19.08% -2.25% -40.76% 47.91% 25.21% 14.43% -
  Horiz. % 146.14% 122.72% 125.55% 211.92% 143.28% 114.43% 100.00%
EPS 4.81 3.07 3.91 7.59 4.51 4.77 4.96 -2.02%
  QoQ % 56.68% -21.48% -48.48% 68.29% -5.45% -3.83% -
  Horiz. % 96.98% 61.90% 78.83% 153.02% 90.93% 96.17% 100.00%
DPS 0.00 0.00 0.00 5.50 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 1.9338 1.9106 1.9350 1.8963 1.8211 1.7703 1.7876 5.38%
  QoQ % 1.21% -1.26% 2.04% 4.13% 2.87% -0.97% -
  Horiz. % 108.18% 106.88% 108.25% 106.08% 101.87% 99.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 77.20 64.14 65.01 109.51 73.00 57.32 50.08 33.41%
  QoQ % 20.36% -1.34% -40.64% 50.01% 27.36% 14.46% -
  Horiz. % 154.15% 128.08% 129.81% 218.67% 145.77% 114.46% 100.00%
EPS 4.63 2.90 3.72 7.15 4.19 4.35 4.53 1.46%
  QoQ % 59.66% -22.04% -47.97% 70.64% -3.68% -3.97% -
  Horiz. % 102.21% 64.02% 82.12% 157.84% 92.49% 96.03% 100.00%
DPS 0.00 0.00 0.00 5.18 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 1.8614 1.8195 1.8259 1.7855 1.6909 1.6158 1.6313 9.19%
  QoQ % 2.30% -0.35% 2.26% 5.59% 4.65% -0.95% -
  Horiz. % 114.11% 111.54% 111.93% 109.45% 103.65% 99.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2500 1.3700 2.0400 2.2200 2.2300 2.2700 2.2400 -
P/RPS 1.56 2.03 2.96 1.91 2.84 3.61 4.08 -47.29%
  QoQ % -23.15% -31.42% 54.97% -32.75% -21.33% -11.52% -
  Horiz. % 38.24% 49.75% 72.55% 46.81% 69.61% 88.48% 100.00%
P/EPS 26.01 45.02 51.72 29.25 49.45 47.59 45.16 -30.75%
  QoQ % -42.23% -12.95% 76.82% -40.85% 3.91% 5.38% -
  Horiz. % 57.60% 99.69% 114.53% 64.77% 109.50% 105.38% 100.00%
EY 3.84 2.22 1.93 3.42 2.02 2.10 2.21 44.48%
  QoQ % 72.97% 15.03% -43.57% 69.31% -3.81% -4.98% -
  Horiz. % 173.76% 100.45% 87.33% 154.75% 91.40% 95.02% 100.00%
DY 0.00 0.00 0.00 2.48 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 0.65 0.72 1.05 1.17 1.22 1.28 1.25 -35.31%
  QoQ % -9.72% -31.43% -10.26% -4.10% -4.69% 2.40% -
  Horiz. % 52.00% 57.60% 84.00% 93.60% 97.60% 102.40% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.1800 1.4100 1.7200 2.1500 2.3200 2.1600 2.2800 -
P/RPS 1.47 2.09 2.50 1.85 2.95 3.44 4.15 -49.91%
  QoQ % -29.67% -16.40% 35.14% -37.29% -14.24% -17.11% -
  Horiz. % 35.42% 50.36% 60.24% 44.58% 71.08% 82.89% 100.00%
P/EPS 24.56 46.34 43.61 28.32 51.44 45.28 45.97 -34.13%
  QoQ % -47.00% 6.26% 53.99% -44.95% 13.60% -1.50% -
  Horiz. % 53.43% 100.80% 94.87% 61.61% 111.90% 98.50% 100.00%
EY 4.07 2.16 2.29 3.53 1.94 2.21 2.18 51.56%
  QoQ % 88.43% -5.68% -35.13% 81.96% -12.22% 1.38% -
  Horiz. % 186.70% 99.08% 105.05% 161.93% 88.99% 101.38% 100.00%
DY 0.00 0.00 0.00 2.56 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 0.61 0.74 0.89 1.13 1.27 1.22 1.28 -38.96%
  QoQ % -17.57% -16.85% -21.24% -11.02% 4.10% -4.69% -
  Horiz. % 47.66% 57.81% 69.53% 88.28% 99.22% 95.31% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers