Highlights

[KIMLUN] QoQ TTM Result on 2014-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     28.04%    YoY -     -4.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,206,399 1,200,862 1,137,636 1,065,280 946,996 911,507 899,088 21.59%
  QoQ % 0.46% 5.56% 6.79% 12.49% 3.89% 1.38% -
  Horiz. % 134.18% 133.56% 126.53% 118.48% 105.33% 101.38% 100.00%
PBT 59,839 57,346 53,407 52,038 38,175 39,927 47,959 15.85%
  QoQ % 4.35% 7.38% 2.63% 36.31% -4.39% -16.75% -
  Horiz. % 124.77% 119.57% 111.36% 108.51% 79.60% 83.25% 100.00%
Tax -15,241 -9,259 -7,186 -6,479 -2,699 -4,805 -8,018 53.27%
  QoQ % -64.61% -28.85% -10.91% -140.05% 43.83% 40.07% -
  Horiz. % 190.08% 115.48% 89.62% 80.81% 33.66% 59.93% 100.00%
NP 44,598 48,087 46,221 45,559 35,476 35,122 39,941 7.61%
  QoQ % -7.26% 4.04% 1.45% 28.42% 1.01% -12.07% -
  Horiz. % 111.66% 120.40% 115.72% 114.07% 88.82% 87.93% 100.00%
NP to SH 44,598 48,195 46,346 45,728 35,714 35,250 40,130 7.27%
  QoQ % -7.46% 3.99% 1.35% 28.04% 1.32% -12.16% -
  Horiz. % 111.13% 120.10% 115.49% 113.95% 89.00% 87.84% 100.00%
Tax Rate 25.47 % 16.15 % 13.46 % 12.45 % 7.07 % 12.03 % 16.72 % 32.29%
  QoQ % 57.71% 19.99% 8.11% 76.10% -41.23% -28.05% -
  Horiz. % 152.33% 96.59% 80.50% 74.46% 42.28% 71.95% 100.00%
Total Cost 1,161,801 1,152,775 1,091,415 1,019,721 911,520 876,385 859,147 22.22%
  QoQ % 0.78% 5.62% 7.03% 11.87% 4.01% 2.01% -
  Horiz. % 135.23% 134.18% 127.03% 118.69% 106.10% 102.01% 100.00%
Net Worth 400,687 390,383 381,435 344,881 240,461 285,785 279,810 26.96%
  QoQ % 2.64% 2.35% 10.60% 43.42% -15.86% 2.14% -
  Horiz. % 143.20% 139.52% 136.32% 123.26% 85.94% 102.14% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,438 7,213 7,213 7,213 7,213 11,447 11,447 -0.05%
  QoQ % 58.57% 0.00% 0.00% 0.00% -36.98% 0.00% -
  Horiz. % 99.92% 63.02% 63.02% 63.02% 63.02% 100.00% 100.00%
Div Payout % 25.65 % 14.97 % 15.57 % 15.78 % 20.20 % 32.48 % 28.53 % -6.83%
  QoQ % 71.34% -3.85% -1.33% -21.88% -37.81% 13.85% -
  Horiz. % 89.91% 52.47% 54.57% 55.31% 70.80% 113.85% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 400,687 390,383 381,435 344,881 240,461 285,785 279,810 26.96%
  QoQ % 2.64% 2.35% 10.60% 43.42% -15.86% 2.14% -
  Horiz. % 143.20% 139.52% 136.32% 123.26% 85.94% 102.14% 100.00%
NOSH 301,019 300,133 300,200 270,347 240,461 240,034 240,821 15.99%
  QoQ % 0.30% -0.02% 11.04% 12.43% 0.18% -0.33% -
  Horiz. % 125.00% 124.63% 124.66% 112.26% 99.85% 99.67% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.70 % 4.00 % 4.06 % 4.28 % 3.75 % 3.85 % 4.44 % -11.42%
  QoQ % -7.50% -1.48% -5.14% 14.13% -2.60% -13.29% -
  Horiz. % 83.33% 90.09% 91.44% 96.40% 84.46% 86.71% 100.00%
ROE 11.13 % 12.35 % 12.15 % 13.26 % 14.85 % 12.33 % 14.34 % -15.50%
  QoQ % -9.88% 1.65% -8.37% -10.71% 20.44% -14.02% -
  Horiz. % 77.62% 86.12% 84.73% 92.47% 103.56% 85.98% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 400.77 400.11 378.96 394.04 393.82 379.74 373.34 4.83%
  QoQ % 0.16% 5.58% -3.83% 0.06% 3.71% 1.71% -
  Horiz. % 107.35% 107.17% 101.51% 105.54% 105.49% 101.71% 100.00%
EPS 14.82 16.06 15.44 16.91 14.85 14.69 16.66 -7.49%
  QoQ % -7.72% 4.02% -8.69% 13.87% 1.09% -11.82% -
  Horiz. % 88.96% 96.40% 92.68% 101.50% 89.14% 88.18% 100.00%
DPS 3.80 2.40 2.40 2.67 3.00 4.80 4.80 -14.39%
  QoQ % 58.33% 0.00% -10.11% -11.00% -37.50% 0.00% -
  Horiz. % 79.17% 50.00% 50.00% 55.62% 62.50% 100.00% 100.00%
NAPS 1.3311 1.3007 1.2706 1.2757 1.0000 1.1906 1.1619 9.46%
  QoQ % 2.34% 2.37% -0.40% 27.57% -16.01% 2.47% -
  Horiz. % 114.56% 111.95% 109.36% 109.79% 86.07% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 355.01 353.38 334.78 313.48 278.68 268.23 264.58 21.59%
  QoQ % 0.46% 5.56% 6.79% 12.49% 3.90% 1.38% -
  Horiz. % 134.18% 133.56% 126.53% 118.48% 105.33% 101.38% 100.00%
EPS 13.12 14.18 13.64 13.46 10.51 10.37 11.81 7.24%
  QoQ % -7.48% 3.96% 1.34% 28.07% 1.35% -12.19% -
  Horiz. % 111.09% 120.07% 115.50% 113.97% 88.99% 87.81% 100.00%
DPS 3.37 2.12 2.12 2.12 2.12 3.37 3.37 -
  QoQ % 58.96% 0.00% 0.00% 0.00% -37.09% 0.00% -
  Horiz. % 100.00% 62.91% 62.91% 62.91% 62.91% 100.00% 100.00%
NAPS 1.1791 1.1488 1.1225 1.0149 0.7076 0.8410 0.8234 26.96%
  QoQ % 2.64% 2.34% 10.60% 43.43% -15.86% 2.14% -
  Horiz. % 143.20% 139.52% 136.32% 123.26% 85.94% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.1900 1.4800 1.5800 1.6000 1.8300 1.9500 2.0600 -
P/RPS 0.30 0.37 0.42 0.41 0.46 0.51 0.55 -33.17%
  QoQ % -18.92% -11.90% 2.44% -10.87% -9.80% -7.27% -
  Horiz. % 54.55% 67.27% 76.36% 74.55% 83.64% 92.73% 100.00%
P/EPS 8.03 9.22 10.23 9.46 12.32 13.28 12.36 -24.93%
  QoQ % -12.91% -9.87% 8.14% -23.21% -7.23% 7.44% -
  Horiz. % 64.97% 74.60% 82.77% 76.54% 99.68% 107.44% 100.00%
EY 12.45 10.85 9.77 10.57 8.12 7.53 8.09 33.19%
  QoQ % 14.75% 11.05% -7.57% 30.17% 7.84% -6.92% -
  Horiz. % 153.89% 134.12% 120.77% 130.66% 100.37% 93.08% 100.00%
DY 3.19 1.62 1.52 1.67 1.64 2.46 2.33 23.23%
  QoQ % 96.91% 6.58% -8.98% 1.83% -33.33% 5.58% -
  Horiz. % 136.91% 69.53% 65.24% 71.67% 70.39% 105.58% 100.00%
P/NAPS 0.89 1.14 1.24 1.25 1.83 1.64 1.77 -36.69%
  QoQ % -21.93% -8.06% -0.80% -31.69% 11.59% -7.34% -
  Horiz. % 50.28% 64.41% 70.06% 70.62% 103.39% 92.66% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 1.2900 1.3300 1.5600 1.6400 1.5900 1.8900 1.8600 -
P/RPS 0.32 0.33 0.41 0.42 0.40 0.50 0.50 -25.67%
  QoQ % -3.03% -19.51% -2.38% 5.00% -20.00% 0.00% -
  Horiz. % 64.00% 66.00% 82.00% 84.00% 80.00% 100.00% 100.00%
P/EPS 8.71 8.28 10.10 9.70 10.71 12.87 11.16 -15.19%
  QoQ % 5.19% -18.02% 4.12% -9.43% -16.78% 15.32% -
  Horiz. % 78.05% 74.19% 90.50% 86.92% 95.97% 115.32% 100.00%
EY 11.48 12.07 9.90 10.31 9.34 7.77 8.96 17.91%
  QoQ % -4.89% 21.92% -3.98% 10.39% 20.21% -13.28% -
  Horiz. % 128.12% 134.71% 110.49% 115.07% 104.24% 86.72% 100.00%
DY 2.95 1.81 1.54 1.63 1.89 2.54 2.58 9.32%
  QoQ % 62.98% 17.53% -5.52% -13.76% -25.59% -1.55% -
  Horiz. % 114.34% 70.16% 59.69% 63.18% 73.26% 98.45% 100.00%
P/NAPS 0.97 1.02 1.23 1.29 1.59 1.59 1.60 -28.30%
  QoQ % -4.90% -17.07% -4.65% -18.87% 0.00% -0.62% -
  Horiz. % 60.62% 63.75% 76.88% 80.62% 99.38% 99.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS