Highlights

[KIMLUN] QoQ TTM Result on 2016-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     4.22%    YoY -     85.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 940,677 937,275 954,161 966,270 1,053,640 1,098,128 1,147,713 -12.37%
  QoQ % 0.36% -1.77% -1.25% -8.29% -4.05% -4.32% -
  Horiz. % 81.96% 81.66% 83.14% 84.19% 91.80% 95.68% 100.00%
PBT 108,971 102,438 107,078 96,819 93,362 78,623 63,691 42.82%
  QoQ % 6.38% -4.33% 10.60% 3.70% 18.75% 23.44% -
  Horiz. % 171.09% 160.84% 168.12% 152.01% 146.59% 123.44% 100.00%
Tax -27,052 -23,301 -24,852 -23,130 -22,660 -20,107 -16,012 41.63%
  QoQ % -16.10% 6.24% -7.44% -2.07% -12.70% -25.57% -
  Horiz. % 168.95% 145.52% 155.21% 144.45% 141.52% 125.57% 100.00%
NP 81,919 79,137 82,226 73,689 70,702 58,516 47,679 43.22%
  QoQ % 3.52% -3.76% 11.59% 4.22% 20.83% 22.73% -
  Horiz. % 171.81% 165.98% 172.46% 154.55% 148.29% 122.73% 100.00%
NP to SH 81,921 79,137 82,226 73,689 70,702 58,516 47,679 43.22%
  QoQ % 3.52% -3.76% 11.59% 4.22% 20.83% 22.73% -
  Horiz. % 171.82% 165.98% 172.46% 154.55% 148.29% 122.73% 100.00%
Tax Rate 24.82 % 22.75 % 23.21 % 23.89 % 24.27 % 25.57 % 25.14 % -0.85%
  QoQ % 9.10% -1.98% -2.85% -1.57% -5.08% 1.71% -
  Horiz. % 98.73% 90.49% 92.32% 95.03% 96.54% 101.71% 100.00%
Total Cost 858,758 858,138 871,935 892,581 982,938 1,039,612 1,100,034 -15.15%
  QoQ % 0.07% -1.58% -2.31% -9.19% -5.45% -5.49% -
  Horiz. % 78.07% 78.01% 79.26% 81.14% 89.36% 94.51% 100.00%
Net Worth 539,218 509,416 483,261 476,900 459,803 438,392 419,173 18.19%
  QoQ % 5.85% 5.41% 1.33% 3.72% 4.88% 4.58% -
  Horiz. % 128.64% 121.53% 115.29% 113.77% 109.69% 104.58% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,167 17,435 17,435 17,435 17,435 11,438 11,438 45.69%
  QoQ % 15.67% 0.00% 0.00% 0.00% 52.42% 0.00% -
  Horiz. % 176.31% 152.42% 152.42% 152.42% 152.42% 100.00% 100.00%
Div Payout % 24.62 % 22.03 % 21.20 % 23.66 % 24.66 % 19.55 % 23.99 % 1.74%
  QoQ % 11.76% 3.92% -10.40% -4.06% 26.14% -18.51% -
  Horiz. % 102.63% 91.83% 88.37% 98.62% 102.79% 81.49% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 539,218 509,416 483,261 476,900 459,803 438,392 419,173 18.19%
  QoQ % 5.85% 5.41% 1.33% 3.72% 4.88% 4.58% -
  Horiz. % 128.64% 121.53% 115.29% 113.77% 109.69% 104.58% 100.00%
NOSH 310,270 306,877 300,386 300,579 300,603 300,598 300,849 2.07%
  QoQ % 1.11% 2.16% -0.06% -0.01% 0.00% -0.08% -
  Horiz. % 103.13% 102.00% 99.85% 99.91% 99.92% 99.92% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.71 % 8.44 % 8.62 % 7.63 % 6.71 % 5.33 % 4.15 % 63.56%
  QoQ % 3.20% -2.09% 12.98% 13.71% 25.89% 28.43% -
  Horiz. % 209.88% 203.37% 207.71% 183.86% 161.69% 128.43% 100.00%
ROE 15.19 % 15.53 % 17.01 % 15.45 % 15.38 % 13.35 % 11.37 % 21.19%
  QoQ % -2.19% -8.70% 10.10% 0.46% 15.21% 17.41% -
  Horiz. % 133.60% 136.59% 149.60% 135.88% 135.27% 117.41% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 303.18 305.42 317.64 321.47 350.51 365.31 381.49 -14.14%
  QoQ % -0.73% -3.85% -1.19% -8.29% -4.05% -4.24% -
  Horiz. % 79.47% 80.06% 83.26% 84.27% 91.88% 95.76% 100.00%
EPS 26.40 25.79 27.37 24.52 23.52 19.47 15.85 40.30%
  QoQ % 2.37% -5.77% 11.62% 4.25% 20.80% 22.84% -
  Horiz. % 166.56% 162.71% 172.68% 154.70% 148.39% 122.84% 100.00%
DPS 6.50 5.68 5.80 5.80 5.80 3.80 3.80 42.80%
  QoQ % 14.44% -2.07% 0.00% 0.00% 52.63% 0.00% -
  Horiz. % 171.05% 149.47% 152.63% 152.63% 152.63% 100.00% 100.00%
NAPS 1.7379 1.6600 1.6088 1.5866 1.5296 1.4584 1.3933 15.80%
  QoQ % 4.69% 3.18% 1.40% 3.73% 4.88% 4.67% -
  Horiz. % 124.73% 119.14% 115.47% 113.87% 109.78% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 276.82 275.81 280.78 284.35 310.06 323.15 337.74 -12.37%
  QoQ % 0.37% -1.77% -1.26% -8.29% -4.05% -4.32% -
  Horiz. % 81.96% 81.66% 83.13% 84.19% 91.80% 95.68% 100.00%
EPS 24.11 23.29 24.20 21.68 20.81 17.22 14.03 43.23%
  QoQ % 3.52% -3.76% 11.62% 4.18% 20.85% 22.74% -
  Horiz. % 171.85% 166.00% 172.49% 154.53% 148.33% 122.74% 100.00%
DPS 5.93 5.13 5.13 5.13 5.13 3.37 3.37 45.50%
  QoQ % 15.59% 0.00% 0.00% 0.00% 52.23% 0.00% -
  Horiz. % 175.96% 152.23% 152.23% 152.23% 152.23% 100.00% 100.00%
NAPS 1.5868 1.4991 1.4221 1.4034 1.3531 1.2901 1.2335 18.19%
  QoQ % 5.85% 5.41% 1.33% 3.72% 4.88% 4.59% -
  Horiz. % 128.64% 121.53% 115.29% 113.77% 109.70% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.0800 2.1400 1.8100 1.8300 1.3800 1.2000 1.3000 -
P/RPS 0.69 0.70 0.57 0.57 0.39 0.33 0.34 59.95%
  QoQ % -1.43% 22.81% 0.00% 46.15% 18.18% -2.94% -
  Horiz. % 202.94% 205.88% 167.65% 167.65% 114.71% 97.06% 100.00%
P/EPS 7.88 8.30 6.61 7.46 5.87 6.16 8.20 -2.61%
  QoQ % -5.06% 25.57% -11.39% 27.09% -4.71% -24.88% -
  Horiz. % 96.10% 101.22% 80.61% 90.98% 71.59% 75.12% 100.00%
EY 12.69 12.05 15.12 13.40 17.04 16.22 12.19 2.70%
  QoQ % 5.31% -20.30% 12.84% -21.36% 5.06% 33.06% -
  Horiz. % 104.10% 98.85% 124.04% 109.93% 139.79% 133.06% 100.00%
DY 3.13 2.65 3.20 3.17 4.20 3.17 2.92 4.72%
  QoQ % 18.11% -17.19% 0.95% -24.52% 32.49% 8.56% -
  Horiz. % 107.19% 90.75% 109.59% 108.56% 143.84% 108.56% 100.00%
P/NAPS 1.20 1.29 1.13 1.15 0.90 0.82 0.93 18.43%
  QoQ % -6.98% 14.16% -1.74% 27.78% 9.76% -11.83% -
  Horiz. % 129.03% 138.71% 121.51% 123.66% 96.77% 88.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 -
Price 2.1600 2.0600 1.8200 1.7800 1.5200 1.2900 1.0900 -
P/RPS 0.71 0.67 0.57 0.55 0.43 0.35 0.29 81.16%
  QoQ % 5.97% 17.54% 3.64% 27.91% 22.86% 20.69% -
  Horiz. % 244.83% 231.03% 196.55% 189.66% 148.28% 120.69% 100.00%
P/EPS 8.18 7.99 6.65 7.26 6.46 6.63 6.88 12.17%
  QoQ % 2.38% 20.15% -8.40% 12.38% -2.56% -3.63% -
  Horiz. % 118.90% 116.13% 96.66% 105.52% 93.90% 96.37% 100.00%
EY 12.22 12.52 15.04 13.77 15.47 15.09 14.54 -10.90%
  QoQ % -2.40% -16.76% 9.22% -10.99% 2.52% 3.78% -
  Horiz. % 84.04% 86.11% 103.44% 94.70% 106.40% 103.78% 100.00%
DY 3.01 2.76 3.19 3.26 3.82 2.95 3.49 -9.35%
  QoQ % 9.06% -13.48% -2.15% -14.66% 29.49% -15.47% -
  Horiz. % 86.25% 79.08% 91.40% 93.41% 109.46% 84.53% 100.00%
P/NAPS 1.24 1.24 1.13 1.12 0.99 0.88 0.78 36.02%
  QoQ % 0.00% 9.73% 0.89% 13.13% 12.50% 12.82% -
  Horiz. % 158.97% 158.97% 144.87% 143.59% 126.92% 112.82% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers