Highlights

[KIMLUN] QoQ TTM Result on 2018-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     2.44%    YoY -     -8.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,216,806 1,109,611 1,011,979 1,073,383 1,059,109 1,035,936 985,190 15.16%
  QoQ % 9.66% 9.65% -5.72% 1.35% 2.24% 5.15% -
  Horiz. % 123.51% 112.63% 102.72% 108.95% 107.50% 105.15% 100.00%
PBT 91,239 86,207 81,667 81,421 81,179 87,404 90,122 0.83%
  QoQ % 5.84% 5.56% 0.30% 0.30% -7.12% -3.02% -
  Horiz. % 101.24% 95.66% 90.62% 90.35% 90.08% 96.98% 100.00%
Tax -23,259 -21,825 -20,601 -19,116 -20,386 -21,648 -21,574 5.16%
  QoQ % -6.57% -5.94% -7.77% 6.23% 5.83% -0.34% -
  Horiz. % 107.81% 101.16% 95.49% 88.61% 94.49% 100.34% 100.00%
NP 67,980 64,382 61,066 62,305 60,793 65,756 68,548 -0.55%
  QoQ % 5.59% 5.43% -1.99% 2.49% -7.55% -4.07% -
  Horiz. % 99.17% 93.92% 89.09% 90.89% 88.69% 95.93% 100.00%
NP to SH 68,024 64,423 61,139 62,503 61,014 65,961 68,695 -0.65%
  QoQ % 5.59% 5.37% -2.18% 2.44% -7.50% -3.98% -
  Horiz. % 99.02% 93.78% 89.00% 90.99% 88.82% 96.02% 100.00%
Tax Rate 25.49 % 25.32 % 25.23 % 23.48 % 25.11 % 24.77 % 23.94 % 4.28%
  QoQ % 0.67% 0.36% 7.45% -6.49% 1.37% 3.47% -
  Horiz. % 106.47% 105.76% 105.39% 98.08% 104.89% 103.47% 100.00%
Total Cost 1,148,826 1,045,229 950,913 1,011,078 998,316 970,180 916,642 16.29%
  QoQ % 9.91% 9.92% -5.95% 1.28% 2.90% 5.84% -
  Horiz. % 125.33% 114.03% 103.74% 110.30% 108.91% 105.84% 100.00%
Net Worth 681,530 680,435 664,671 632,555 618,317 620,480 606,764 8.08%
  QoQ % 0.16% 2.37% 5.08% 2.30% -0.35% 2.26% -
  Horiz. % 112.32% 112.14% 109.54% 104.25% 101.90% 102.26% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 12,279 12,279 12,279 17,598 17,598 17,598 17,598 -21.38%
  QoQ % 0.00% 0.00% -30.23% 0.00% 0.00% 0.00% -
  Horiz. % 69.77% 69.77% 69.77% 100.00% 100.00% 100.00% 100.00%
Div Payout % 18.05 % 19.06 % 20.08 % 28.16 % 28.84 % 26.68 % 25.62 % -20.87%
  QoQ % -5.30% -5.08% -28.69% -2.36% 8.10% 4.14% -
  Horiz. % 70.45% 74.40% 78.38% 109.91% 112.57% 104.14% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 681,530 680,435 664,671 632,555 618,317 620,480 606,764 8.08%
  QoQ % 0.16% 2.37% 5.08% 2.30% -0.35% 2.26% -
  Horiz. % 112.32% 112.14% 109.54% 104.25% 101.90% 102.26% 100.00%
NOSH 331,871 331,871 331,871 327,105 323,625 320,662 319,973 2.47%
  QoQ % 0.00% 0.00% 1.46% 1.08% 0.92% 0.22% -
  Horiz. % 103.72% 103.72% 103.72% 102.23% 101.14% 100.22% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.59 % 5.80 % 6.03 % 5.80 % 5.74 % 6.35 % 6.96 % -13.63%
  QoQ % -3.62% -3.81% 3.97% 1.05% -9.61% -8.76% -
  Horiz. % 80.32% 83.33% 86.64% 83.33% 82.47% 91.24% 100.00%
ROE 9.98 % 9.47 % 9.20 % 9.88 % 9.87 % 10.63 % 11.32 % -8.08%
  QoQ % 5.39% 2.93% -6.88% 0.10% -7.15% -6.10% -
  Horiz. % 88.16% 83.66% 81.27% 87.28% 87.19% 93.90% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 366.65 334.35 304.93 328.15 327.26 323.06 307.90 12.38%
  QoQ % 9.66% 9.65% -7.08% 0.27% 1.30% 4.92% -
  Horiz. % 119.08% 108.59% 99.04% 106.58% 106.29% 104.92% 100.00%
EPS 20.50 19.41 18.42 19.11 18.85 20.57 21.47 -3.04%
  QoQ % 5.62% 5.37% -3.61% 1.38% -8.36% -4.19% -
  Horiz. % 95.48% 90.41% 85.79% 89.01% 87.80% 95.81% 100.00%
DPS 3.70 3.70 3.70 5.38 5.44 5.49 5.50 -23.28%
  QoQ % 0.00% 0.00% -31.23% -1.10% -0.91% -0.18% -
  Horiz. % 67.27% 67.27% 67.27% 97.82% 98.91% 99.82% 100.00%
NAPS 2.0536 2.0503 2.0028 1.9338 1.9106 1.9350 1.8963 5.47%
  QoQ % 0.16% 2.37% 3.57% 1.21% -1.26% 2.04% -
  Horiz. % 108.30% 108.12% 105.62% 101.98% 100.75% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 358.07 326.53 297.80 315.87 311.67 304.85 289.91 15.16%
  QoQ % 9.66% 9.65% -5.72% 1.35% 2.24% 5.15% -
  Horiz. % 123.51% 112.63% 102.72% 108.95% 107.51% 105.15% 100.00%
EPS 20.02 18.96 17.99 18.39 17.95 19.41 20.22 -0.66%
  QoQ % 5.59% 5.39% -2.18% 2.45% -7.52% -4.01% -
  Horiz. % 99.01% 93.77% 88.97% 90.95% 88.77% 95.99% 100.00%
DPS 3.61 3.61 3.61 5.18 5.18 5.18 5.18 -21.45%
  QoQ % 0.00% 0.00% -30.31% 0.00% 0.00% 0.00% -
  Horiz. % 69.69% 69.69% 69.69% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0056 2.0023 1.9559 1.8614 1.8195 1.8259 1.7855 8.08%
  QoQ % 0.16% 2.37% 5.08% 2.30% -0.35% 2.26% -
  Horiz. % 112.33% 112.14% 109.54% 104.25% 101.90% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.4000 1.1800 1.0800 1.2500 1.3700 2.0400 2.2200 -
P/RPS 0.38 0.35 0.35 0.38 0.42 0.63 0.72 -34.77%
  QoQ % 8.57% 0.00% -7.89% -9.52% -33.33% -12.50% -
  Horiz. % 52.78% 48.61% 48.61% 52.78% 58.33% 87.50% 100.00%
P/EPS 6.83 6.08 5.86 6.54 7.27 9.92 10.34 -24.21%
  QoQ % 12.34% 3.75% -10.40% -10.04% -26.71% -4.06% -
  Horiz. % 66.05% 58.80% 56.67% 63.25% 70.31% 95.94% 100.00%
EY 14.64 16.45 17.06 15.29 13.76 10.08 9.67 31.95%
  QoQ % -11.00% -3.58% 11.58% 11.12% 36.51% 4.24% -
  Horiz. % 151.40% 170.11% 176.42% 158.12% 142.30% 104.24% 100.00%
DY 2.64 3.14 3.43 4.30 3.97 2.69 2.48 4.27%
  QoQ % -15.92% -8.45% -20.23% 8.31% 47.58% 8.47% -
  Horiz. % 106.45% 126.61% 138.31% 173.39% 160.08% 108.47% 100.00%
P/NAPS 0.68 0.58 0.54 0.65 0.72 1.05 1.17 -30.43%
  QoQ % 17.24% 7.41% -16.92% -9.72% -31.43% -10.26% -
  Horiz. % 58.12% 49.57% 46.15% 55.56% 61.54% 89.74% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 -
Price 1.2600 1.3900 1.2800 1.1800 1.4100 1.7200 2.1500 -
P/RPS 0.34 0.42 0.42 0.36 0.43 0.53 0.70 -38.29%
  QoQ % -19.05% 0.00% 16.67% -16.28% -18.87% -24.29% -
  Horiz. % 48.57% 60.00% 60.00% 51.43% 61.43% 75.71% 100.00%
P/EPS 6.15 7.16 6.95 6.18 7.48 8.36 10.01 -27.79%
  QoQ % -14.11% 3.02% 12.46% -17.38% -10.53% -16.48% -
  Horiz. % 61.44% 71.53% 69.43% 61.74% 74.73% 83.52% 100.00%
EY 16.27 13.97 14.39 16.19 13.37 11.96 9.99 38.55%
  QoQ % 16.46% -2.92% -11.12% 21.09% 11.79% 19.72% -
  Horiz. % 162.86% 139.84% 144.04% 162.06% 133.83% 119.72% 100.00%
DY 2.94 2.66 2.89 4.56 3.86 3.19 2.56 9.69%
  QoQ % 10.53% -7.96% -36.62% 18.13% 21.00% 24.61% -
  Horiz. % 114.84% 103.91% 112.89% 178.12% 150.78% 124.61% 100.00%
P/NAPS 0.61 0.68 0.64 0.61 0.74 0.89 1.13 -33.78%
  QoQ % -10.29% 6.25% 4.92% -17.57% -16.85% -21.24% -
  Horiz. % 53.98% 60.18% 56.64% 53.98% 65.49% 78.76% 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.
 


 

247  222  494  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers