Highlights

[KIMLUN] QoQ Quarter Result on 2018-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -47.93%    YoY -     -17.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 310,730 262,353 217,971 220,925 372,134 248,079 194,798 36.40%
  QoQ % 18.44% 20.36% -1.34% -40.63% 50.01% 27.35% -
  Horiz. % 159.51% 134.68% 111.90% 113.41% 191.04% 127.35% 100.00%
PBT 30,223 20,570 13,745 17,129 29,977 20,328 19,970 31.72%
  QoQ % 46.93% 49.65% -19.76% -42.86% 47.47% 1.79% -
  Horiz. % 151.34% 103.00% 68.83% 85.77% 150.11% 101.79% 100.00%
Tax -7,323 -4,828 -3,911 -4,539 -5,838 -6,098 -5,173 26.00%
  QoQ % -51.68% -23.45% 13.84% 22.25% 4.26% -17.88% -
  Horiz. % 141.56% 93.33% 75.60% 87.74% 112.86% 117.88% 100.00%
NP 22,900 15,742 9,834 12,590 24,139 14,230 14,797 33.69%
  QoQ % 45.47% 60.08% -21.89% -47.84% 69.63% -3.83% -
  Horiz. % 154.76% 106.39% 66.46% 85.08% 163.13% 96.17% 100.00%
NP to SH 22,925 15,719 9,848 12,647 24,289 14,230 14,795 33.80%
  QoQ % 45.84% 59.62% -22.13% -47.93% 70.69% -3.82% -
  Horiz. % 154.95% 106.25% 66.56% 85.48% 164.17% 96.18% 100.00%
Tax Rate 24.23 % 23.47 % 28.45 % 26.50 % 19.47 % 30.00 % 25.90 % -4.33%
  QoQ % 3.24% -17.50% 7.36% 36.11% -35.10% 15.83% -
  Horiz. % 93.55% 90.62% 109.85% 102.32% 75.17% 115.83% 100.00%
Total Cost 287,830 246,611 208,137 208,335 347,995 233,849 180,001 36.63%
  QoQ % 16.71% 18.48% -0.10% -40.13% 48.81% 29.92% -
  Horiz. % 159.90% 137.01% 115.63% 115.74% 193.33% 129.92% 100.00%
Net Worth 664,671 632,555 618,317 620,480 606,764 574,595 549,089 13.54%
  QoQ % 5.08% 2.30% -0.35% 2.26% 5.60% 4.65% -
  Horiz. % 121.05% 115.20% 112.61% 113.00% 110.50% 104.65% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 12,279 - - - 17,598 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.77% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 53.56 % - % - % - % 72.45 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.93% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 664,671 632,555 618,317 620,480 606,764 574,595 549,089 13.54%
  QoQ % 5.08% 2.30% -0.35% 2.26% 5.60% 4.65% -
  Horiz. % 121.05% 115.20% 112.61% 113.00% 110.50% 104.65% 100.00%
NOSH 331,871 327,105 323,625 320,662 319,973 315,521 310,167 4.60%
  QoQ % 1.46% 1.08% 0.92% 0.22% 1.41% 1.73% -
  Horiz. % 107.00% 105.46% 104.34% 103.38% 103.16% 101.73% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.37 % 6.00 % 4.51 % 5.70 % 6.49 % 5.74 % 7.60 % -2.02%
  QoQ % 22.83% 33.04% -20.88% -12.17% 13.07% -24.47% -
  Horiz. % 96.97% 78.95% 59.34% 75.00% 85.39% 75.53% 100.00%
ROE 3.45 % 2.48 % 1.59 % 2.04 % 4.00 % 2.48 % 2.69 % 17.99%
  QoQ % 39.11% 55.97% -22.06% -49.00% 61.29% -7.81% -
  Horiz. % 128.25% 92.19% 59.11% 75.84% 148.70% 92.19% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 93.63 80.20 67.35 68.90 116.30 78.63 62.80 30.41%
  QoQ % 16.75% 19.08% -2.25% -40.76% 47.91% 25.21% -
  Horiz. % 149.09% 127.71% 107.25% 109.71% 185.19% 125.21% 100.00%
EPS 6.91 4.81 3.07 3.91 7.59 4.51 4.77 27.94%
  QoQ % 43.66% 56.68% -21.48% -48.48% 68.29% -5.45% -
  Horiz. % 144.86% 100.84% 64.36% 81.97% 159.12% 94.55% 100.00%
DPS 3.70 0.00 0.00 0.00 5.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.27% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0028 1.9338 1.9106 1.9350 1.8963 1.8211 1.7703 8.55%
  QoQ % 3.57% 1.21% -1.26% 2.04% 4.13% 2.87% -
  Horiz. % 113.13% 109.24% 107.93% 109.30% 107.12% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.44 77.20 64.14 65.01 109.51 73.00 57.32 36.41%
  QoQ % 18.45% 20.36% -1.34% -40.64% 50.01% 27.36% -
  Horiz. % 159.53% 134.68% 111.90% 113.42% 191.05% 127.36% 100.00%
EPS 6.75 4.63 2.90 3.72 7.15 4.19 4.35 33.93%
  QoQ % 45.79% 59.66% -22.04% -47.97% 70.64% -3.68% -
  Horiz. % 155.17% 106.44% 66.67% 85.52% 164.37% 96.32% 100.00%
DPS 3.61 0.00 0.00 0.00 5.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.69% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9559 1.8614 1.8195 1.8259 1.7855 1.6909 1.6158 13.54%
  QoQ % 5.08% 2.30% -0.35% 2.26% 5.59% 4.65% -
  Horiz. % 121.05% 115.20% 112.61% 113.00% 110.50% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0800 1.2500 1.3700 2.0400 2.2200 2.2300 2.2700 -
P/RPS 1.15 1.56 2.03 2.96 1.91 2.84 3.61 -53.26%
  QoQ % -26.28% -23.15% -31.42% 54.97% -32.75% -21.33% -
  Horiz. % 31.86% 43.21% 56.23% 81.99% 52.91% 78.67% 100.00%
P/EPS 15.63 26.01 45.02 51.72 29.25 49.45 47.59 -52.30%
  QoQ % -39.91% -42.23% -12.95% 76.82% -40.85% 3.91% -
  Horiz. % 32.84% 54.65% 94.60% 108.68% 61.46% 103.91% 100.00%
EY 6.40 3.84 2.22 1.93 3.42 2.02 2.10 109.78%
  QoQ % 66.67% 72.97% 15.03% -43.57% 69.31% -3.81% -
  Horiz. % 304.76% 182.86% 105.71% 91.90% 162.86% 96.19% 100.00%
DY 3.43 0.00 0.00 0.00 2.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.31% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.65 0.72 1.05 1.17 1.22 1.28 -43.66%
  QoQ % -16.92% -9.72% -31.43% -10.26% -4.10% -4.69% -
  Horiz. % 42.19% 50.78% 56.25% 82.03% 91.41% 95.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.2700 1.1800 1.4100 1.7200 2.1500 2.3200 2.1600 -
P/RPS 1.36 1.47 2.09 2.50 1.85 2.95 3.44 -46.04%
  QoQ % -7.48% -29.67% -16.40% 35.14% -37.29% -14.24% -
  Horiz. % 39.53% 42.73% 60.76% 72.67% 53.78% 85.76% 100.00%
P/EPS 18.39 24.56 46.34 43.61 28.32 51.44 45.28 -45.07%
  QoQ % -25.12% -47.00% 6.26% 53.99% -44.95% 13.60% -
  Horiz. % 40.61% 54.24% 102.34% 96.31% 62.54% 113.60% 100.00%
EY 5.44 4.07 2.16 2.29 3.53 1.94 2.21 82.01%
  QoQ % 33.66% 88.43% -5.68% -35.13% 81.96% -12.22% -
  Horiz. % 246.15% 184.16% 97.74% 103.62% 159.73% 87.78% 100.00%
DY 2.91 0.00 0.00 0.00 2.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.61 0.74 0.89 1.13 1.27 1.22 -35.56%
  QoQ % 3.28% -17.57% -16.85% -21.24% -11.02% 4.10% -
  Horiz. % 51.64% 50.00% 60.66% 72.95% 92.62% 104.10% 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] [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
6. [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
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