Highlights

[KIMLUN] QoQ TTM Result on 2016-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     11.59%    YoY -     72.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 876,061 940,677 937,275 954,161 966,270 1,053,640 1,098,128 -13.97%
  QoQ % -6.87% 0.36% -1.77% -1.25% -8.29% -4.05% -
  Horiz. % 79.78% 85.66% 85.35% 86.89% 87.99% 95.95% 100.00%
PBT 106,103 108,971 102,438 107,078 96,819 93,362 78,623 22.10%
  QoQ % -2.63% 6.38% -4.33% 10.60% 3.70% 18.75% -
  Horiz. % 134.95% 138.60% 130.29% 136.19% 123.14% 118.75% 100.00%
Tax -25,905 -27,052 -23,301 -24,852 -23,130 -22,660 -20,107 18.38%
  QoQ % 4.24% -16.10% 6.24% -7.44% -2.07% -12.70% -
  Horiz. % 128.84% 134.54% 115.89% 123.60% 115.03% 112.70% 100.00%
NP 80,198 81,919 79,137 82,226 73,689 70,702 58,516 23.36%
  QoQ % -2.10% 3.52% -3.76% 11.59% 4.22% 20.83% -
  Horiz. % 137.05% 139.99% 135.24% 140.52% 125.93% 120.83% 100.00%
NP to SH 80,199 81,921 79,137 82,226 73,689 70,702 58,516 23.36%
  QoQ % -2.10% 3.52% -3.76% 11.59% 4.22% 20.83% -
  Horiz. % 137.05% 140.00% 135.24% 140.52% 125.93% 120.83% 100.00%
Tax Rate 24.41 % 24.82 % 22.75 % 23.21 % 23.89 % 24.27 % 25.57 % -3.04%
  QoQ % -1.65% 9.10% -1.98% -2.85% -1.57% -5.08% -
  Horiz. % 95.46% 97.07% 88.97% 90.77% 93.43% 94.92% 100.00%
Total Cost 795,863 858,758 858,138 871,935 892,581 982,938 1,039,612 -16.30%
  QoQ % -7.32% 0.07% -1.58% -2.31% -9.19% -5.45% -
  Horiz. % 76.55% 82.60% 82.54% 83.87% 85.86% 94.55% 100.00%
Net Worth 554,336 539,218 509,416 483,261 476,900 459,803 438,392 16.92%
  QoQ % 2.80% 5.85% 5.41% 1.33% 3.72% 4.88% -
  Horiz. % 126.45% 123.00% 116.20% 110.23% 108.78% 104.88% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 20,167 20,167 17,435 17,435 17,435 17,435 11,438 45.89%
  QoQ % 0.00% 15.67% 0.00% 0.00% 0.00% 52.42% -
  Horiz. % 176.31% 176.31% 152.42% 152.42% 152.42% 152.42% 100.00%
Div Payout % 25.15 % 24.62 % 22.03 % 21.20 % 23.66 % 24.66 % 19.55 % 18.27%
  QoQ % 2.15% 11.76% 3.92% -10.40% -4.06% 26.14% -
  Horiz. % 128.64% 125.93% 112.69% 108.44% 121.02% 126.14% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 554,336 539,218 509,416 483,261 476,900 459,803 438,392 16.92%
  QoQ % 2.80% 5.85% 5.41% 1.33% 3.72% 4.88% -
  Horiz. % 126.45% 123.00% 116.20% 110.23% 108.78% 104.88% 100.00%
NOSH 310,100 310,270 306,877 300,386 300,579 300,603 300,598 2.09%
  QoQ % -0.05% 1.11% 2.16% -0.06% -0.01% 0.00% -
  Horiz. % 103.16% 103.22% 102.09% 99.93% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.15 % 8.71 % 8.44 % 8.62 % 7.63 % 6.71 % 5.33 % 43.32%
  QoQ % 5.05% 3.20% -2.09% 12.98% 13.71% 25.89% -
  Horiz. % 171.67% 163.41% 158.35% 161.73% 143.15% 125.89% 100.00%
ROE 14.47 % 15.19 % 15.53 % 17.01 % 15.45 % 15.38 % 13.35 % 5.51%
  QoQ % -4.74% -2.19% -8.70% 10.10% 0.46% 15.21% -
  Horiz. % 108.39% 113.78% 116.33% 127.42% 115.73% 115.21% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 282.51 303.18 305.42 317.64 321.47 350.51 365.31 -15.73%
  QoQ % -6.82% -0.73% -3.85% -1.19% -8.29% -4.05% -
  Horiz. % 77.33% 82.99% 83.61% 86.95% 88.00% 95.95% 100.00%
EPS 25.86 26.40 25.79 27.37 24.52 23.52 19.47 20.81%
  QoQ % -2.05% 2.37% -5.77% 11.62% 4.25% 20.80% -
  Horiz. % 132.82% 135.59% 132.46% 140.58% 125.94% 120.80% 100.00%
DPS 6.50 6.50 5.68 5.80 5.80 5.80 3.80 42.98%
  QoQ % 0.00% 14.44% -2.07% 0.00% 0.00% 52.63% -
  Horiz. % 171.05% 171.05% 149.47% 152.63% 152.63% 152.63% 100.00%
NAPS 1.7876 1.7379 1.6600 1.6088 1.5866 1.5296 1.4584 14.52%
  QoQ % 2.86% 4.69% 3.18% 1.40% 3.73% 4.88% -
  Horiz. % 122.57% 119.16% 113.82% 110.31% 108.79% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 263.96 283.43 282.40 287.49 291.14 317.47 330.87 -13.97%
  QoQ % -6.87% 0.36% -1.77% -1.25% -8.29% -4.05% -
  Horiz. % 79.78% 85.66% 85.35% 86.89% 87.99% 95.95% 100.00%
EPS 24.16 24.68 23.84 24.77 22.20 21.30 17.63 23.35%
  QoQ % -2.11% 3.52% -3.75% 11.58% 4.23% 20.82% -
  Horiz. % 137.04% 139.99% 135.22% 140.50% 125.92% 120.82% 100.00%
DPS 6.08 6.08 5.25 5.25 5.25 5.25 3.45 45.85%
  QoQ % 0.00% 15.81% 0.00% 0.00% 0.00% 52.17% -
  Horiz. % 176.23% 176.23% 152.17% 152.17% 152.17% 152.17% 100.00%
NAPS 1.6702 1.6247 1.5349 1.4561 1.4369 1.3854 1.3209 16.92%
  QoQ % 2.80% 5.85% 5.41% 1.34% 3.72% 4.88% -
  Horiz. % 126.44% 123.00% 116.20% 110.24% 108.78% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.2400 2.0800 2.1400 1.8100 1.8300 1.3800 1.2000 -
P/RPS 0.79 0.69 0.70 0.57 0.57 0.39 0.33 78.86%
  QoQ % 14.49% -1.43% 22.81% 0.00% 46.15% 18.18% -
  Horiz. % 239.39% 209.09% 212.12% 172.73% 172.73% 118.18% 100.00%
P/EPS 8.66 7.88 8.30 6.61 7.46 5.87 6.16 25.47%
  QoQ % 9.90% -5.06% 25.57% -11.39% 27.09% -4.71% -
  Horiz. % 140.58% 127.92% 134.74% 107.31% 121.10% 95.29% 100.00%
EY 11.55 12.69 12.05 15.12 13.40 17.04 16.22 -20.24%
  QoQ % -8.98% 5.31% -20.30% 12.84% -21.36% 5.06% -
  Horiz. % 71.21% 78.24% 74.29% 93.22% 82.61% 105.06% 100.00%
DY 2.90 3.13 2.65 3.20 3.17 4.20 3.17 -5.76%
  QoQ % -7.35% 18.11% -17.19% 0.95% -24.52% 32.49% -
  Horiz. % 91.48% 98.74% 83.60% 100.95% 100.00% 132.49% 100.00%
P/NAPS 1.25 1.20 1.29 1.13 1.15 0.90 0.82 32.42%
  QoQ % 4.17% -6.98% 14.16% -1.74% 27.78% 9.76% -
  Horiz. % 152.44% 146.34% 157.32% 137.80% 140.24% 109.76% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 -
Price 2.2800 2.1600 2.0600 1.8200 1.7800 1.5200 1.2900 -
P/RPS 0.81 0.71 0.67 0.57 0.55 0.43 0.35 74.87%
  QoQ % 14.08% 5.97% 17.54% 3.64% 27.91% 22.86% -
  Horiz. % 231.43% 202.86% 191.43% 162.86% 157.14% 122.86% 100.00%
P/EPS 8.82 8.18 7.99 6.65 7.26 6.46 6.63 20.94%
  QoQ % 7.82% 2.38% 20.15% -8.40% 12.38% -2.56% -
  Horiz. % 133.03% 123.38% 120.51% 100.30% 109.50% 97.44% 100.00%
EY 11.34 12.22 12.52 15.04 13.77 15.47 15.09 -17.33%
  QoQ % -7.20% -2.40% -16.76% 9.22% -10.99% 2.52% -
  Horiz. % 75.15% 80.98% 82.97% 99.67% 91.25% 102.52% 100.00%
DY 2.85 3.01 2.76 3.19 3.26 3.82 2.95 -2.27%
  QoQ % -5.32% 9.06% -13.48% -2.15% -14.66% 29.49% -
  Horiz. % 96.61% 102.03% 93.56% 108.14% 110.51% 129.49% 100.00%
P/NAPS 1.28 1.24 1.24 1.13 1.12 0.99 0.88 28.35%
  QoQ % 3.23% 0.00% 9.73% 0.89% 13.13% 12.50% -
  Horiz. % 145.45% 140.91% 140.91% 128.41% 127.27% 112.50% 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.
 


 

152  207  477  1377 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.155+0.005 
 ARMADA 0.19+0.005 
 DAYANG 1.40+0.06 
 MRCB 0.855+0.015 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.42+0.015 
 BJCORP 0.26-0.01 
 MYEG 1.39-0.01 
 HSI-C5A 0.29+0.02 
Partners & Brokers