Highlights

[KIMLUN] QoQ TTM Result on 2014-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -7.46%    YoY -     24.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,098,128 1,147,713 1,195,877 1,206,399 1,200,862 1,137,636 1,065,280 2.04%
  QoQ % -4.32% -4.03% -0.87% 0.46% 5.56% 6.79% -
  Horiz. % 103.08% 107.74% 112.26% 113.25% 112.73% 106.79% 100.00%
PBT 78,623 63,691 53,419 59,839 57,346 53,407 52,038 31.64%
  QoQ % 23.44% 19.23% -10.73% 4.35% 7.38% 2.63% -
  Horiz. % 151.09% 122.39% 102.65% 114.99% 110.20% 102.63% 100.00%
Tax -20,107 -16,012 -13,674 -15,241 -9,259 -7,186 -6,479 112.61%
  QoQ % -25.57% -17.10% 10.28% -64.61% -28.85% -10.91% -
  Horiz. % 310.34% 247.14% 211.05% 235.24% 142.91% 110.91% 100.00%
NP 58,516 47,679 39,745 44,598 48,087 46,221 45,559 18.14%
  QoQ % 22.73% 19.96% -10.88% -7.26% 4.04% 1.45% -
  Horiz. % 128.44% 104.65% 87.24% 97.89% 105.55% 101.45% 100.00%
NP to SH 58,516 47,679 39,745 44,598 48,195 46,346 45,728 17.85%
  QoQ % 22.73% 19.96% -10.88% -7.46% 3.99% 1.35% -
  Horiz. % 127.97% 104.27% 86.92% 97.53% 105.39% 101.35% 100.00%
Tax Rate 25.57 % 25.14 % 25.60 % 25.47 % 16.15 % 13.46 % 12.45 % 61.50%
  QoQ % 1.71% -1.80% 0.51% 57.71% 19.99% 8.11% -
  Horiz. % 205.38% 201.93% 205.62% 204.58% 129.72% 108.11% 100.00%
Total Cost 1,039,612 1,100,034 1,156,132 1,161,801 1,152,775 1,091,415 1,019,721 1.30%
  QoQ % -5.49% -4.85% -0.49% 0.78% 5.62% 7.03% -
  Horiz. % 101.95% 107.88% 113.38% 113.93% 113.05% 107.03% 100.00%
Net Worth 438,392 419,173 414,319 400,687 390,383 381,435 344,881 17.33%
  QoQ % 4.58% 1.17% 3.40% 2.64% 2.35% 10.60% -
  Horiz. % 127.11% 121.54% 120.13% 116.18% 113.19% 110.60% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,438 11,438 11,438 11,438 7,213 7,213 7,213 35.94%
  QoQ % 0.00% 0.00% 0.00% 58.57% 0.00% 0.00% -
  Horiz. % 158.57% 158.57% 158.57% 158.57% 100.00% 100.00% 100.00%
Div Payout % 19.55 % 23.99 % 28.78 % 25.65 % 14.97 % 15.57 % 15.78 % 15.34%
  QoQ % -18.51% -16.64% 12.20% 71.34% -3.85% -1.33% -
  Horiz. % 123.89% 152.03% 182.38% 162.55% 94.87% 98.67% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 438,392 419,173 414,319 400,687 390,383 381,435 344,881 17.33%
  QoQ % 4.58% 1.17% 3.40% 2.64% 2.35% 10.60% -
  Horiz. % 127.11% 121.54% 120.13% 116.18% 113.19% 110.60% 100.00%
NOSH 300,598 300,849 300,340 301,019 300,133 300,200 270,347 7.32%
  QoQ % -0.08% 0.17% -0.23% 0.30% -0.02% 11.04% -
  Horiz. % 111.19% 111.28% 111.09% 111.35% 111.02% 111.04% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.33 % 4.15 % 3.32 % 3.70 % 4.00 % 4.06 % 4.28 % 15.73%
  QoQ % 28.43% 25.00% -10.27% -7.50% -1.48% -5.14% -
  Horiz. % 124.53% 96.96% 77.57% 86.45% 93.46% 94.86% 100.00%
ROE 13.35 % 11.37 % 9.59 % 11.13 % 12.35 % 12.15 % 13.26 % 0.45%
  QoQ % 17.41% 18.56% -13.84% -9.88% 1.65% -8.37% -
  Horiz. % 100.68% 85.75% 72.32% 83.94% 93.14% 91.63% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 365.31 381.49 398.17 400.77 400.11 378.96 394.04 -4.92%
  QoQ % -4.24% -4.19% -0.65% 0.16% 5.58% -3.83% -
  Horiz. % 92.71% 96.82% 101.05% 101.71% 101.54% 96.17% 100.00%
EPS 19.47 15.85 13.23 14.82 16.06 15.44 16.91 9.84%
  QoQ % 22.84% 19.80% -10.73% -7.72% 4.02% -8.69% -
  Horiz. % 115.14% 93.73% 78.24% 87.64% 94.97% 91.31% 100.00%
DPS 3.80 3.80 3.80 3.80 2.40 2.40 2.67 26.50%
  QoQ % 0.00% 0.00% 0.00% 58.33% 0.00% -10.11% -
  Horiz. % 142.32% 142.32% 142.32% 142.32% 89.89% 89.89% 100.00%
NAPS 1.4584 1.3933 1.3795 1.3311 1.3007 1.2706 1.2757 9.32%
  QoQ % 4.67% 1.00% 3.64% 2.34% 2.37% -0.40% -
  Horiz. % 114.32% 109.22% 108.14% 104.34% 101.96% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 323.15 337.74 351.91 355.01 353.38 334.78 313.48 2.04%
  QoQ % -4.32% -4.03% -0.87% 0.46% 5.56% 6.79% -
  Horiz. % 103.08% 107.74% 112.26% 113.25% 112.73% 106.79% 100.00%
EPS 17.22 14.03 11.70 13.12 14.18 13.64 13.46 17.83%
  QoQ % 22.74% 19.91% -10.82% -7.48% 3.96% 1.34% -
  Horiz. % 127.93% 104.23% 86.92% 97.47% 105.35% 101.34% 100.00%
DPS 3.37 3.37 3.37 3.37 2.12 2.12 2.12 36.17%
  QoQ % 0.00% 0.00% 0.00% 58.96% 0.00% 0.00% -
  Horiz. % 158.96% 158.96% 158.96% 158.96% 100.00% 100.00% 100.00%
NAPS 1.2901 1.2335 1.2192 1.1791 1.1488 1.1225 1.0149 17.33%
  QoQ % 4.59% 1.17% 3.40% 2.64% 2.34% 10.60% -
  Horiz. % 127.12% 121.54% 120.13% 116.18% 113.19% 110.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.2000 1.3000 1.2800 1.1900 1.4800 1.5800 1.6000 -
P/RPS 0.33 0.34 0.32 0.30 0.37 0.42 0.41 -13.46%
  QoQ % -2.94% 6.25% 6.67% -18.92% -11.90% 2.44% -
  Horiz. % 80.49% 82.93% 78.05% 73.17% 90.24% 102.44% 100.00%
P/EPS 6.16 8.20 9.67 8.03 9.22 10.23 9.46 -24.85%
  QoQ % -24.88% -15.20% 20.42% -12.91% -9.87% 8.14% -
  Horiz. % 65.12% 86.68% 102.22% 84.88% 97.46% 108.14% 100.00%
EY 16.22 12.19 10.34 12.45 10.85 9.77 10.57 33.01%
  QoQ % 33.06% 17.89% -16.95% 14.75% 11.05% -7.57% -
  Horiz. % 153.45% 115.33% 97.82% 117.79% 102.65% 92.43% 100.00%
DY 3.17 2.92 2.97 3.19 1.62 1.52 1.67 53.25%
  QoQ % 8.56% -1.68% -6.90% 96.91% 6.58% -8.98% -
  Horiz. % 189.82% 174.85% 177.84% 191.02% 97.01% 91.02% 100.00%
P/NAPS 0.82 0.93 0.93 0.89 1.14 1.24 1.25 -24.48%
  QoQ % -11.83% 0.00% 4.49% -21.93% -8.06% -0.80% -
  Horiz. % 65.60% 74.40% 74.40% 71.20% 91.20% 99.20% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 28/11/14 28/08/14 30/05/14 -
Price 1.2900 1.0900 1.2800 1.2900 1.3300 1.5600 1.6400 -
P/RPS 0.35 0.29 0.32 0.32 0.33 0.41 0.42 -11.44%
  QoQ % 20.69% -9.38% 0.00% -3.03% -19.51% -2.38% -
  Horiz. % 83.33% 69.05% 76.19% 76.19% 78.57% 97.62% 100.00%
P/EPS 6.63 6.88 9.67 8.71 8.28 10.10 9.70 -22.39%
  QoQ % -3.63% -28.85% 11.02% 5.19% -18.02% 4.12% -
  Horiz. % 68.35% 70.93% 99.69% 89.79% 85.36% 104.12% 100.00%
EY 15.09 14.54 10.34 11.48 12.07 9.90 10.31 28.88%
  QoQ % 3.78% 40.62% -9.93% -4.89% 21.92% -3.98% -
  Horiz. % 146.36% 141.03% 100.29% 111.35% 117.07% 96.02% 100.00%
DY 2.95 3.49 2.97 2.95 1.81 1.54 1.63 48.46%
  QoQ % -15.47% 17.51% 0.68% 62.98% 17.53% -5.52% -
  Horiz. % 180.98% 214.11% 182.21% 180.98% 111.04% 94.48% 100.00%
P/NAPS 0.88 0.78 0.93 0.97 1.02 1.23 1.29 -22.49%
  QoQ % 12.82% -16.13% -4.12% -4.90% -17.07% -4.65% -
  Horiz. % 68.22% 60.47% 72.09% 75.19% 79.07% 95.35% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers