Highlights

[KIMLUN] QoQ TTM Result on 2017-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -3.22%    YoY -     -13.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,059,109 1,035,936 985,190 848,408 824,504 876,061 940,677 8.25%
  QoQ % 2.24% 5.15% 16.12% 2.90% -5.89% -6.87% -
  Horiz. % 112.59% 110.13% 104.73% 90.19% 87.65% 93.13% 100.00%
PBT 81,179 87,404 90,122 93,398 95,028 106,103 108,971 -17.87%
  QoQ % -7.12% -3.02% -3.51% -1.72% -10.44% -2.63% -
  Horiz. % 74.50% 80.21% 82.70% 85.71% 87.20% 97.37% 100.00%
Tax -20,386 -21,648 -21,574 -24,804 -24,154 -25,905 -27,052 -17.23%
  QoQ % 5.83% -0.34% 13.02% -2.69% 6.76% 4.24% -
  Horiz. % 75.36% 80.02% 79.75% 91.69% 89.29% 95.76% 100.00%
NP 60,793 65,756 68,548 68,594 70,874 80,198 81,919 -18.08%
  QoQ % -7.55% -4.07% -0.07% -3.22% -11.63% -2.10% -
  Horiz. % 74.21% 80.27% 83.68% 83.73% 86.52% 97.90% 100.00%
NP to SH 61,014 65,961 68,695 68,593 70,873 80,199 81,921 -17.88%
  QoQ % -7.50% -3.98% 0.15% -3.22% -11.63% -2.10% -
  Horiz. % 74.48% 80.52% 83.86% 83.73% 86.51% 97.90% 100.00%
Tax Rate 25.11 % 24.77 % 23.94 % 26.56 % 25.42 % 24.41 % 24.82 % 0.78%
  QoQ % 1.37% 3.47% -9.86% 4.48% 4.14% -1.65% -
  Horiz. % 101.17% 99.80% 96.45% 107.01% 102.42% 98.35% 100.00%
Total Cost 998,316 970,180 916,642 779,814 753,630 795,863 858,758 10.59%
  QoQ % 2.90% 5.84% 17.55% 3.47% -5.31% -7.32% -
  Horiz. % 116.25% 112.97% 106.74% 90.81% 87.76% 92.68% 100.00%
Net Worth 618,317 620,480 606,764 574,595 549,089 554,336 539,218 9.58%
  QoQ % -0.35% 2.26% 5.60% 4.65% -0.95% 2.80% -
  Horiz. % 114.67% 115.07% 112.53% 106.56% 101.83% 102.80% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 17,598 17,598 17,598 20,167 20,167 20,167 20,167 -8.71%
  QoQ % 0.00% 0.00% -12.74% 0.00% 0.00% 0.00% -
  Horiz. % 87.26% 87.26% 87.26% 100.00% 100.00% 100.00% 100.00%
Div Payout % 28.84 % 26.68 % 25.62 % 29.40 % 28.46 % 25.15 % 24.62 % 11.16%
  QoQ % 8.10% 4.14% -12.86% 3.30% 13.16% 2.15% -
  Horiz. % 117.14% 108.37% 104.06% 119.42% 115.60% 102.15% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 618,317 620,480 606,764 574,595 549,089 554,336 539,218 9.58%
  QoQ % -0.35% 2.26% 5.60% 4.65% -0.95% 2.80% -
  Horiz. % 114.67% 115.07% 112.53% 106.56% 101.83% 102.80% 100.00%
NOSH 323,625 320,662 319,973 315,521 310,167 310,100 310,270 2.86%
  QoQ % 0.92% 0.22% 1.41% 1.73% 0.02% -0.05% -
  Horiz. % 104.30% 103.35% 103.13% 101.69% 99.97% 99.95% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.74 % 6.35 % 6.96 % 8.09 % 8.60 % 9.15 % 8.71 % -24.33%
  QoQ % -9.61% -8.76% -13.97% -5.93% -6.01% 5.05% -
  Horiz. % 65.90% 72.90% 79.91% 92.88% 98.74% 105.05% 100.00%
ROE 9.87 % 10.63 % 11.32 % 11.94 % 12.91 % 14.47 % 15.19 % -25.04%
  QoQ % -7.15% -6.10% -5.19% -7.51% -10.78% -4.74% -
  Horiz. % 64.98% 69.98% 74.52% 78.60% 84.99% 95.26% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 327.26 323.06 307.90 268.89 265.83 282.51 303.18 5.24%
  QoQ % 1.30% 4.92% 14.51% 1.15% -5.90% -6.82% -
  Horiz. % 107.94% 106.56% 101.56% 88.69% 87.68% 93.18% 100.00%
EPS 18.85 20.57 21.47 21.74 22.85 25.86 26.40 -20.16%
  QoQ % -8.36% -4.19% -1.24% -4.86% -11.64% -2.05% -
  Horiz. % 71.40% 77.92% 81.33% 82.35% 86.55% 97.95% 100.00%
DPS 5.44 5.49 5.50 6.50 6.50 6.50 6.50 -11.22%
  QoQ % -0.91% -0.18% -15.38% 0.00% 0.00% 0.00% -
  Horiz. % 83.69% 84.46% 84.62% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9106 1.9350 1.8963 1.8211 1.7703 1.7876 1.7379 6.54%
  QoQ % -1.26% 2.04% 4.13% 2.87% -0.97% 2.86% -
  Horiz. % 109.94% 111.34% 109.11% 104.79% 101.86% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 311.67 304.85 289.91 249.66 242.63 257.80 276.82 8.25%
  QoQ % 2.24% 5.15% 16.12% 2.90% -5.88% -6.87% -
  Horiz. % 112.59% 110.13% 104.73% 90.19% 87.65% 93.13% 100.00%
EPS 17.95 19.41 20.22 20.19 20.86 23.60 24.11 -17.90%
  QoQ % -7.52% -4.01% 0.15% -3.21% -11.61% -2.12% -
  Horiz. % 74.45% 80.51% 83.87% 83.74% 86.52% 97.88% 100.00%
DPS 5.18 5.18 5.18 5.93 5.93 5.93 5.93 -8.64%
  QoQ % 0.00% 0.00% -12.65% 0.00% 0.00% 0.00% -
  Horiz. % 87.35% 87.35% 87.35% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8195 1.8259 1.7855 1.6909 1.6158 1.6313 1.5868 9.58%
  QoQ % -0.35% 2.26% 5.59% 4.65% -0.95% 2.80% -
  Horiz. % 114.66% 115.07% 112.52% 106.56% 101.83% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3700 2.0400 2.2200 2.2300 2.2700 2.2400 2.0800 -
P/RPS 0.42 0.63 0.72 0.83 0.85 0.79 0.69 -28.24%
  QoQ % -33.33% -12.50% -13.25% -2.35% 7.59% 14.49% -
  Horiz. % 60.87% 91.30% 104.35% 120.29% 123.19% 114.49% 100.00%
P/EPS 7.27 9.92 10.34 10.26 9.93 8.66 7.88 -5.24%
  QoQ % -26.71% -4.06% 0.78% 3.32% 14.67% 9.90% -
  Horiz. % 92.26% 125.89% 131.22% 130.20% 126.02% 109.90% 100.00%
EY 13.76 10.08 9.67 9.75 10.07 11.55 12.69 5.56%
  QoQ % 36.51% 4.24% -0.82% -3.18% -12.81% -8.98% -
  Horiz. % 108.43% 79.43% 76.20% 76.83% 79.35% 91.02% 100.00%
DY 3.97 2.69 2.48 2.91 2.86 2.90 3.13 17.22%
  QoQ % 47.58% 8.47% -14.78% 1.75% -1.38% -7.35% -
  Horiz. % 126.84% 85.94% 79.23% 92.97% 91.37% 92.65% 100.00%
P/NAPS 0.72 1.05 1.17 1.22 1.28 1.25 1.20 -28.93%
  QoQ % -31.43% -10.26% -4.10% -4.69% 2.40% 4.17% -
  Horiz. % 60.00% 87.50% 97.50% 101.67% 106.67% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.4100 1.7200 2.1500 2.3200 2.1600 2.2800 2.1600 -
P/RPS 0.43 0.53 0.70 0.86 0.81 0.81 0.71 -28.48%
  QoQ % -18.87% -24.29% -18.60% 6.17% 0.00% 14.08% -
  Horiz. % 60.56% 74.65% 98.59% 121.13% 114.08% 114.08% 100.00%
P/EPS 7.48 8.36 10.01 10.67 9.45 8.82 8.18 -5.81%
  QoQ % -10.53% -16.48% -6.19% 12.91% 7.14% 7.82% -
  Horiz. % 91.44% 102.20% 122.37% 130.44% 115.53% 107.82% 100.00%
EY 13.37 11.96 9.99 9.37 10.58 11.34 12.22 6.20%
  QoQ % 11.79% 19.72% 6.62% -11.44% -6.70% -7.20% -
  Horiz. % 109.41% 97.87% 81.75% 76.68% 86.58% 92.80% 100.00%
DY 3.86 3.19 2.56 2.80 3.01 2.85 3.01 18.09%
  QoQ % 21.00% 24.61% -8.57% -6.98% 5.61% -5.32% -
  Horiz. % 128.24% 105.98% 85.05% 93.02% 100.00% 94.68% 100.00%
P/NAPS 0.74 0.89 1.13 1.27 1.22 1.28 1.24 -29.18%
  QoQ % -16.85% -21.24% -11.02% 4.10% -4.69% 3.23% -
  Horiz. % 59.68% 71.77% 91.13% 102.42% 98.39% 103.23% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers