Highlights

[KIMLUN] QoQ Quarter Result on 2017-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -36.41%    YoY -     -10.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 372,134 248,079 194,798 170,179 235,352 224,175 246,355 31.55%
  QoQ % 50.01% 27.35% 14.47% -27.69% 4.99% -9.00% -
  Horiz. % 151.06% 100.70% 79.07% 69.08% 95.53% 91.00% 100.00%
PBT 29,977 20,328 19,970 19,847 33,253 21,958 31,045 -2.30%
  QoQ % 47.47% 1.79% 0.62% -40.32% 51.44% -29.27% -
  Horiz. % 96.56% 65.48% 64.33% 63.93% 107.11% 70.73% 100.00%
Tax -5,838 -6,098 -5,173 -4,465 -9,068 -5,448 -6,924 -10.72%
  QoQ % 4.26% -17.88% -15.86% 50.76% -66.45% 21.32% -
  Horiz. % 84.32% 88.07% 74.71% 64.49% 130.96% 78.68% 100.00%
NP 24,139 14,230 14,797 15,382 24,185 16,510 24,121 0.05%
  QoQ % 69.63% -3.83% -3.80% -36.40% 46.49% -31.55% -
  Horiz. % 100.07% 58.99% 61.34% 63.77% 100.27% 68.45% 100.00%
NP to SH 24,289 14,230 14,795 15,381 24,187 16,510 24,121 0.46%
  QoQ % 70.69% -3.82% -3.81% -36.41% 46.50% -31.55% -
  Horiz. % 100.70% 58.99% 61.34% 63.77% 100.27% 68.45% 100.00%
Tax Rate 19.47 % 30.00 % 25.90 % 22.50 % 27.27 % 24.81 % 22.30 % -8.63%
  QoQ % -35.10% 15.83% 15.11% -17.49% 9.92% 11.26% -
  Horiz. % 87.31% 134.53% 116.14% 100.90% 122.29% 111.26% 100.00%
Total Cost 347,995 233,849 180,001 154,797 211,167 207,665 222,234 34.74%
  QoQ % 48.81% 29.92% 16.28% -26.69% 1.69% -6.56% -
  Horiz. % 156.59% 105.23% 81.00% 69.65% 95.02% 93.44% 100.00%
Net Worth 606,764 574,595 549,089 554,336 539,218 509,416 483,261 16.34%
  QoQ % 5.60% 4.65% -0.95% 2.80% 5.85% 5.41% -
  Horiz. % 125.56% 118.90% 113.62% 114.71% 111.58% 105.41% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 17,598 - - - 20,167 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 86.89% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 606,764 574,595 549,089 554,336 539,218 509,416 483,261 16.34%
  QoQ % 5.60% 4.65% -0.95% 2.80% 5.85% 5.41% -
  Horiz. % 125.56% 118.90% 113.62% 114.71% 111.58% 105.41% 100.00%
NOSH 319,973 315,521 310,167 310,100 310,270 306,877 300,386 4.29%
  QoQ % 1.41% 1.73% 0.02% -0.05% 1.11% 2.16% -
  Horiz. % 106.52% 105.04% 103.26% 103.23% 103.29% 102.16% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.49 % 5.74 % 7.60 % 9.04 % 10.28 % 7.36 % 9.79 % -23.91%
  QoQ % 13.07% -24.47% -15.93% -12.06% 39.67% -24.82% -
  Horiz. % 66.29% 58.63% 77.63% 92.34% 105.01% 75.18% 100.00%
ROE 4.00 % 2.48 % 2.69 % 2.77 % 4.49 % 3.24 % 4.99 % -13.67%
  QoQ % 61.29% -7.81% -2.89% -38.31% 38.58% -35.07% -
  Horiz. % 80.16% 49.70% 53.91% 55.51% 89.98% 64.93% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 116.30 78.63 62.80 54.88 75.85 73.05 82.01 26.14%
  QoQ % 47.91% 25.21% 14.43% -27.65% 3.83% -10.93% -
  Horiz. % 141.81% 95.88% 76.58% 66.92% 92.49% 89.07% 100.00%
EPS 7.59 4.51 4.77 4.96 7.80 5.38 8.03 -3.68%
  QoQ % 68.29% -5.45% -3.83% -36.41% 44.98% -33.00% -
  Horiz. % 94.52% 56.16% 59.40% 61.77% 97.14% 67.00% 100.00%
DPS 5.50 0.00 0.00 0.00 6.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.62% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8963 1.8211 1.7703 1.7876 1.7379 1.6600 1.6088 11.55%
  QoQ % 4.13% 2.87% -0.97% 2.86% 4.69% 3.18% -
  Horiz. % 117.87% 113.20% 110.04% 111.11% 108.02% 103.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 112.13 74.75 58.69 51.28 70.91 67.54 74.23 31.55%
  QoQ % 50.01% 27.36% 14.45% -27.68% 4.99% -9.01% -
  Horiz. % 151.06% 100.70% 79.07% 69.08% 95.53% 90.99% 100.00%
EPS 7.32 4.29 4.46 4.63 7.29 4.97 7.27 0.46%
  QoQ % 70.63% -3.81% -3.67% -36.49% 46.68% -31.64% -
  Horiz. % 100.69% 59.01% 61.35% 63.69% 100.28% 68.36% 100.00%
DPS 5.30 0.00 0.00 0.00 6.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.17% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8282 1.7313 1.6544 1.6702 1.6247 1.5349 1.4561 16.33%
  QoQ % 5.60% 4.65% -0.95% 2.80% 5.85% 5.41% -
  Horiz. % 125.55% 118.90% 113.62% 114.70% 111.58% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2200 2.2300 2.2700 2.2400 2.0800 2.1400 1.8100 -
P/RPS 1.91 2.84 3.61 4.08 2.74 2.93 2.21 -9.24%
  QoQ % -32.75% -21.33% -11.52% 48.91% -6.48% 32.58% -
  Horiz. % 86.43% 128.51% 163.35% 184.62% 123.98% 132.58% 100.00%
P/EPS 29.25 49.45 47.59 45.16 26.68 39.78 22.54 18.92%
  QoQ % -40.85% 3.91% 5.38% 69.27% -32.93% 76.49% -
  Horiz. % 129.77% 219.39% 211.14% 200.35% 118.37% 176.49% 100.00%
EY 3.42 2.02 2.10 2.21 3.75 2.51 4.44 -15.93%
  QoQ % 69.31% -3.81% -4.98% -41.07% 49.40% -43.47% -
  Horiz. % 77.03% 45.50% 47.30% 49.77% 84.46% 56.53% 100.00%
DY 2.48 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.17 1.22 1.28 1.25 1.20 1.29 1.13 2.34%
  QoQ % -4.10% -4.69% 2.40% 4.17% -6.98% 14.16% -
  Horiz. % 103.54% 107.96% 113.27% 110.62% 106.19% 114.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 2.1500 2.3200 2.1600 2.2800 2.1600 2.0600 1.8200 -
P/RPS 1.85 2.95 3.44 4.15 2.85 2.82 2.22 -11.42%
  QoQ % -37.29% -14.24% -17.11% 45.61% 1.06% 27.03% -
  Horiz. % 83.33% 132.88% 154.95% 186.94% 128.38% 127.03% 100.00%
P/EPS 28.32 51.44 45.28 45.97 27.71 38.29 22.67 15.94%
  QoQ % -44.95% 13.60% -1.50% 65.90% -27.63% 68.90% -
  Horiz. % 124.92% 226.91% 199.74% 202.78% 122.23% 168.90% 100.00%
EY 3.53 1.94 2.21 2.18 3.61 2.61 4.41 -13.76%
  QoQ % 81.96% -12.22% 1.38% -39.61% 38.31% -40.82% -
  Horiz. % 80.05% 43.99% 50.11% 49.43% 81.86% 59.18% 100.00%
DY 2.56 0.00 0.00 0.00 3.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.13 1.27 1.22 1.28 1.24 1.24 1.13 -
  QoQ % -11.02% 4.10% -4.69% 3.23% 0.00% 9.73% -
  Horiz. % 100.00% 112.39% 107.96% 113.27% 109.73% 109.73% 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
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers