Highlights

[KIMLUN] QoQ TTM Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -11.63%    YoY -     -13.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,035,936 985,190 848,408 824,504 876,061 940,677 937,275 6.91%
  QoQ % 5.15% 16.12% 2.90% -5.89% -6.87% 0.36% -
  Horiz. % 110.53% 105.11% 90.52% 87.97% 93.47% 100.36% 100.00%
PBT 87,404 90,122 93,398 95,028 106,103 108,971 102,438 -10.05%
  QoQ % -3.02% -3.51% -1.72% -10.44% -2.63% 6.38% -
  Horiz. % 85.32% 87.98% 91.18% 92.77% 103.58% 106.38% 100.00%
Tax -21,648 -21,574 -24,804 -24,154 -25,905 -27,052 -23,301 -4.79%
  QoQ % -0.34% 13.02% -2.69% 6.76% 4.24% -16.10% -
  Horiz. % 92.91% 92.59% 106.45% 103.66% 111.18% 116.10% 100.00%
NP 65,756 68,548 68,594 70,874 80,198 81,919 79,137 -11.63%
  QoQ % -4.07% -0.07% -3.22% -11.63% -2.10% 3.52% -
  Horiz. % 83.09% 86.62% 86.68% 89.56% 101.34% 103.52% 100.00%
NP to SH 65,961 68,695 68,593 70,873 80,199 81,921 79,137 -11.44%
  QoQ % -3.98% 0.15% -3.22% -11.63% -2.10% 3.52% -
  Horiz. % 83.35% 86.81% 86.68% 89.56% 101.34% 103.52% 100.00%
Tax Rate 24.77 % 23.94 % 26.56 % 25.42 % 24.41 % 24.82 % 22.75 % 5.84%
  QoQ % 3.47% -9.86% 4.48% 4.14% -1.65% 9.10% -
  Horiz. % 108.88% 105.23% 116.75% 111.74% 107.30% 109.10% 100.00%
Total Cost 970,180 916,642 779,814 753,630 795,863 858,758 858,138 8.53%
  QoQ % 5.84% 17.55% 3.47% -5.31% -7.32% 0.07% -
  Horiz. % 113.06% 106.82% 90.87% 87.82% 92.74% 100.07% 100.00%
Net Worth 620,480 606,764 574,595 549,089 554,336 539,218 509,416 14.07%
  QoQ % 2.26% 5.60% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.11% 112.79% 107.79% 108.82% 105.85% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 17,598 17,598 20,167 20,167 20,167 20,167 17,435 0.62%
  QoQ % 0.00% -12.74% 0.00% 0.00% 0.00% 15.67% -
  Horiz. % 100.94% 100.94% 115.67% 115.67% 115.67% 115.67% 100.00%
Div Payout % 26.68 % 25.62 % 29.40 % 28.46 % 25.15 % 24.62 % 22.03 % 13.63%
  QoQ % 4.14% -12.86% 3.30% 13.16% 2.15% 11.76% -
  Horiz. % 121.11% 116.30% 133.45% 129.19% 114.16% 111.76% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 620,480 606,764 574,595 549,089 554,336 539,218 509,416 14.07%
  QoQ % 2.26% 5.60% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.11% 112.79% 107.79% 108.82% 105.85% 100.00%
NOSH 320,662 319,973 315,521 310,167 310,100 310,270 306,877 2.98%
  QoQ % 0.22% 1.41% 1.73% 0.02% -0.05% 1.11% -
  Horiz. % 104.49% 104.27% 102.82% 101.07% 101.05% 101.11% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.35 % 6.96 % 8.09 % 8.60 % 9.15 % 8.71 % 8.44 % -17.29%
  QoQ % -8.76% -13.97% -5.93% -6.01% 5.05% 3.20% -
  Horiz. % 75.24% 82.46% 95.85% 101.90% 108.41% 103.20% 100.00%
ROE 10.63 % 11.32 % 11.94 % 12.91 % 14.47 % 15.19 % 15.53 % -22.35%
  QoQ % -6.10% -5.19% -7.51% -10.78% -4.74% -2.19% -
  Horiz. % 68.45% 72.89% 76.88% 83.13% 93.17% 97.81% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 323.06 307.90 268.89 265.83 282.51 303.18 305.42 3.82%
  QoQ % 4.92% 14.51% 1.15% -5.90% -6.82% -0.73% -
  Horiz. % 105.78% 100.81% 88.04% 87.04% 92.50% 99.27% 100.00%
EPS 20.57 21.47 21.74 22.85 25.86 26.40 25.79 -14.01%
  QoQ % -4.19% -1.24% -4.86% -11.64% -2.05% 2.37% -
  Horiz. % 79.76% 83.25% 84.30% 88.60% 100.27% 102.37% 100.00%
DPS 5.49 5.50 6.50 6.50 6.50 6.50 5.68 -2.24%
  QoQ % -0.18% -15.38% 0.00% 0.00% 0.00% 14.44% -
  Horiz. % 96.65% 96.83% 114.44% 114.44% 114.44% 114.44% 100.00%
NAPS 1.9350 1.8963 1.8211 1.7703 1.7876 1.7379 1.6600 10.77%
  QoQ % 2.04% 4.13% 2.87% -0.97% 2.86% 4.69% -
  Horiz. % 116.57% 114.23% 109.70% 106.64% 107.69% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 304.85 289.91 249.66 242.63 257.80 276.82 275.81 6.91%
  QoQ % 5.15% 16.12% 2.90% -5.88% -6.87% 0.37% -
  Horiz. % 110.53% 105.11% 90.52% 87.97% 93.47% 100.37% 100.00%
EPS 19.41 20.22 20.19 20.86 23.60 24.11 23.29 -11.45%
  QoQ % -4.01% 0.15% -3.21% -11.61% -2.12% 3.52% -
  Horiz. % 83.34% 86.82% 86.69% 89.57% 101.33% 103.52% 100.00%
DPS 5.18 5.18 5.93 5.93 5.93 5.93 5.13 0.65%
  QoQ % 0.00% -12.65% 0.00% 0.00% 0.00% 15.59% -
  Horiz. % 100.97% 100.97% 115.59% 115.59% 115.59% 115.59% 100.00%
NAPS 1.8259 1.7855 1.6909 1.6158 1.6313 1.5868 1.4991 14.06%
  QoQ % 2.26% 5.59% 4.65% -0.95% 2.80% 5.85% -
  Horiz. % 121.80% 119.10% 112.79% 107.78% 108.82% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0400 2.2200 2.2300 2.2700 2.2400 2.0800 2.1400 -
P/RPS 0.63 0.72 0.83 0.85 0.79 0.69 0.70 -6.79%
  QoQ % -12.50% -13.25% -2.35% 7.59% 14.49% -1.43% -
  Horiz. % 90.00% 102.86% 118.57% 121.43% 112.86% 98.57% 100.00%
P/EPS 9.92 10.34 10.26 9.93 8.66 7.88 8.30 12.63%
  QoQ % -4.06% 0.78% 3.32% 14.67% 9.90% -5.06% -
  Horiz. % 119.52% 124.58% 123.61% 119.64% 104.34% 94.94% 100.00%
EY 10.08 9.67 9.75 10.07 11.55 12.69 12.05 -11.23%
  QoQ % 4.24% -0.82% -3.18% -12.81% -8.98% 5.31% -
  Horiz. % 83.65% 80.25% 80.91% 83.57% 95.85% 105.31% 100.00%
DY 2.69 2.48 2.91 2.86 2.90 3.13 2.65 1.00%
  QoQ % 8.47% -14.78% 1.75% -1.38% -7.35% 18.11% -
  Horiz. % 101.51% 93.58% 109.81% 107.92% 109.43% 118.11% 100.00%
P/NAPS 1.05 1.17 1.22 1.28 1.25 1.20 1.29 -12.83%
  QoQ % -10.26% -4.10% -4.69% 2.40% 4.17% -6.98% -
  Horiz. % 81.40% 90.70% 94.57% 99.22% 96.90% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.7200 2.1500 2.3200 2.1600 2.2800 2.1600 2.0600 -
P/RPS 0.53 0.70 0.86 0.81 0.81 0.71 0.67 -14.48%
  QoQ % -24.29% -18.60% 6.17% 0.00% 14.08% 5.97% -
  Horiz. % 79.10% 104.48% 128.36% 120.90% 120.90% 105.97% 100.00%
P/EPS 8.36 10.01 10.67 9.45 8.82 8.18 7.99 3.07%
  QoQ % -16.48% -6.19% 12.91% 7.14% 7.82% 2.38% -
  Horiz. % 104.63% 125.28% 133.54% 118.27% 110.39% 102.38% 100.00%
EY 11.96 9.99 9.37 10.58 11.34 12.22 12.52 -3.01%
  QoQ % 19.72% 6.62% -11.44% -6.70% -7.20% -2.40% -
  Horiz. % 95.53% 79.79% 74.84% 84.50% 90.58% 97.60% 100.00%
DY 3.19 2.56 2.80 3.01 2.85 3.01 2.76 10.14%
  QoQ % 24.61% -8.57% -6.98% 5.61% -5.32% 9.06% -
  Horiz. % 115.58% 92.75% 101.45% 109.06% 103.26% 109.06% 100.00%
P/NAPS 0.89 1.13 1.27 1.22 1.28 1.24 1.24 -19.85%
  QoQ % -21.24% -11.02% 4.10% -4.69% 3.23% 0.00% -
  Horiz. % 71.77% 91.13% 102.42% 98.39% 103.23% 100.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers