Highlights

[KIMLUN] QoQ TTM Result on 2018-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -3.98%    YoY -     -17.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,011,979 1,073,383 1,059,109 1,035,936 985,190 848,408 824,504 14.59%
  QoQ % -5.72% 1.35% 2.24% 5.15% 16.12% 2.90% -
  Horiz. % 122.74% 130.19% 128.45% 125.64% 119.49% 102.90% 100.00%
PBT 81,667 81,421 81,179 87,404 90,122 93,398 95,028 -9.58%
  QoQ % 0.30% 0.30% -7.12% -3.02% -3.51% -1.72% -
  Horiz. % 85.94% 85.68% 85.43% 91.98% 94.84% 98.28% 100.00%
Tax -20,601 -19,116 -20,386 -21,648 -21,574 -24,804 -24,154 -10.04%
  QoQ % -7.77% 6.23% 5.83% -0.34% 13.02% -2.69% -
  Horiz. % 85.29% 79.14% 84.40% 89.62% 89.32% 102.69% 100.00%
NP 61,066 62,305 60,793 65,756 68,548 68,594 70,874 -9.43%
  QoQ % -1.99% 2.49% -7.55% -4.07% -0.07% -3.22% -
  Horiz. % 86.16% 87.91% 85.78% 92.78% 96.72% 96.78% 100.00%
NP to SH 61,139 62,503 61,014 65,961 68,695 68,593 70,873 -9.36%
  QoQ % -2.18% 2.44% -7.50% -3.98% 0.15% -3.22% -
  Horiz. % 86.27% 88.19% 86.09% 93.07% 96.93% 96.78% 100.00%
Tax Rate 25.23 % 23.48 % 25.11 % 24.77 % 23.94 % 26.56 % 25.42 % -0.50%
  QoQ % 7.45% -6.49% 1.37% 3.47% -9.86% 4.48% -
  Horiz. % 99.25% 92.37% 98.78% 97.44% 94.18% 104.48% 100.00%
Total Cost 950,913 1,011,078 998,316 970,180 916,642 779,814 753,630 16.72%
  QoQ % -5.95% 1.28% 2.90% 5.84% 17.55% 3.47% -
  Horiz. % 126.18% 134.16% 132.47% 128.73% 121.63% 103.47% 100.00%
Net Worth 664,671 632,555 618,317 620,480 606,764 574,595 549,089 13.54%
  QoQ % 5.08% 2.30% -0.35% 2.26% 5.60% 4.65% -
  Horiz. % 121.05% 115.20% 112.61% 113.00% 110.50% 104.65% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 12,279 17,598 17,598 17,598 17,598 20,167 20,167 -28.10%
  QoQ % -30.23% 0.00% 0.00% 0.00% -12.74% 0.00% -
  Horiz. % 60.89% 87.26% 87.26% 87.26% 87.26% 100.00% 100.00%
Div Payout % 20.08 % 28.16 % 28.84 % 26.68 % 25.62 % 29.40 % 28.46 % -20.70%
  QoQ % -28.69% -2.36% 8.10% 4.14% -12.86% 3.30% -
  Horiz. % 70.56% 98.95% 101.34% 93.75% 90.02% 103.30% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 664,671 632,555 618,317 620,480 606,764 574,595 549,089 13.54%
  QoQ % 5.08% 2.30% -0.35% 2.26% 5.60% 4.65% -
  Horiz. % 121.05% 115.20% 112.61% 113.00% 110.50% 104.65% 100.00%
NOSH 331,871 327,105 323,625 320,662 319,973 315,521 310,167 4.60%
  QoQ % 1.46% 1.08% 0.92% 0.22% 1.41% 1.73% -
  Horiz. % 107.00% 105.46% 104.34% 103.38% 103.16% 101.73% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.03 % 5.80 % 5.74 % 6.35 % 6.96 % 8.09 % 8.60 % -21.02%
  QoQ % 3.97% 1.05% -9.61% -8.76% -13.97% -5.93% -
  Horiz. % 70.12% 67.44% 66.74% 73.84% 80.93% 94.07% 100.00%
ROE 9.20 % 9.88 % 9.87 % 10.63 % 11.32 % 11.94 % 12.91 % -20.17%
  QoQ % -6.88% 0.10% -7.15% -6.10% -5.19% -7.51% -
  Horiz. % 71.26% 76.53% 76.45% 82.34% 87.68% 92.49% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 304.93 328.15 327.26 323.06 307.90 268.89 265.83 9.55%
  QoQ % -7.08% 0.27% 1.30% 4.92% 14.51% 1.15% -
  Horiz. % 114.71% 123.44% 123.11% 121.53% 115.83% 101.15% 100.00%
EPS 18.42 19.11 18.85 20.57 21.47 21.74 22.85 -13.35%
  QoQ % -3.61% 1.38% -8.36% -4.19% -1.24% -4.86% -
  Horiz. % 80.61% 83.63% 82.49% 90.02% 93.96% 95.14% 100.00%
DPS 3.70 5.38 5.44 5.49 5.50 6.50 6.50 -31.24%
  QoQ % -31.23% -1.10% -0.91% -0.18% -15.38% 0.00% -
  Horiz. % 56.92% 82.77% 83.69% 84.46% 84.62% 100.00% 100.00%
NAPS 2.0028 1.9338 1.9106 1.9350 1.8963 1.8211 1.7703 8.55%
  QoQ % 3.57% 1.21% -1.26% 2.04% 4.13% 2.87% -
  Horiz. % 113.13% 109.24% 107.93% 109.30% 107.12% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 297.80 315.87 311.67 304.85 289.91 249.66 242.63 14.59%
  QoQ % -5.72% 1.35% 2.24% 5.15% 16.12% 2.90% -
  Horiz. % 122.74% 130.19% 128.45% 125.64% 119.49% 102.90% 100.00%
EPS 17.99 18.39 17.95 19.41 20.22 20.19 20.86 -9.37%
  QoQ % -2.18% 2.45% -7.52% -4.01% 0.15% -3.21% -
  Horiz. % 86.24% 88.16% 86.05% 93.05% 96.93% 96.79% 100.00%
DPS 3.61 5.18 5.18 5.18 5.18 5.93 5.93 -28.11%
  QoQ % -30.31% 0.00% 0.00% 0.00% -12.65% 0.00% -
  Horiz. % 60.88% 87.35% 87.35% 87.35% 87.35% 100.00% 100.00%
NAPS 1.9559 1.8614 1.8195 1.8259 1.7855 1.6909 1.6158 13.54%
  QoQ % 5.08% 2.30% -0.35% 2.26% 5.59% 4.65% -
  Horiz. % 121.05% 115.20% 112.61% 113.00% 110.50% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0800 1.2500 1.3700 2.0400 2.2200 2.2300 2.2700 -
P/RPS 0.35 0.38 0.42 0.63 0.72 0.83 0.85 -44.56%
  QoQ % -7.89% -9.52% -33.33% -12.50% -13.25% -2.35% -
  Horiz. % 41.18% 44.71% 49.41% 74.12% 84.71% 97.65% 100.00%
P/EPS 5.86 6.54 7.27 9.92 10.34 10.26 9.93 -29.58%
  QoQ % -10.40% -10.04% -26.71% -4.06% 0.78% 3.32% -
  Horiz. % 59.01% 65.86% 73.21% 99.90% 104.13% 103.32% 100.00%
EY 17.06 15.29 13.76 10.08 9.67 9.75 10.07 41.98%
  QoQ % 11.58% 11.12% 36.51% 4.24% -0.82% -3.18% -
  Horiz. % 169.41% 151.84% 136.64% 100.10% 96.03% 96.82% 100.00%
DY 3.43 4.30 3.97 2.69 2.48 2.91 2.86 12.84%
  QoQ % -20.23% 8.31% 47.58% 8.47% -14.78% 1.75% -
  Horiz. % 119.93% 150.35% 138.81% 94.06% 86.71% 101.75% 100.00%
P/NAPS 0.54 0.65 0.72 1.05 1.17 1.22 1.28 -43.66%
  QoQ % -16.92% -9.72% -31.43% -10.26% -4.10% -4.69% -
  Horiz. % 42.19% 50.78% 56.25% 82.03% 91.41% 95.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.2800 1.1800 1.4100 1.7200 2.1500 2.3200 2.1600 -
P/RPS 0.42 0.36 0.43 0.53 0.70 0.86 0.81 -35.38%
  QoQ % 16.67% -16.28% -18.87% -24.29% -18.60% 6.17% -
  Horiz. % 51.85% 44.44% 53.09% 65.43% 86.42% 106.17% 100.00%
P/EPS 6.95 6.18 7.48 8.36 10.01 10.67 9.45 -18.48%
  QoQ % 12.46% -17.38% -10.53% -16.48% -6.19% 12.91% -
  Horiz. % 73.54% 65.40% 79.15% 88.47% 105.93% 112.91% 100.00%
EY 14.39 16.19 13.37 11.96 9.99 9.37 10.58 22.69%
  QoQ % -11.12% 21.09% 11.79% 19.72% 6.62% -11.44% -
  Horiz. % 136.01% 153.02% 126.37% 113.04% 94.42% 88.56% 100.00%
DY 2.89 4.56 3.86 3.19 2.56 2.80 3.01 -2.67%
  QoQ % -36.62% 18.13% 21.00% 24.61% -8.57% -6.98% -
  Horiz. % 96.01% 151.50% 128.24% 105.98% 85.05% 93.02% 100.00%
P/NAPS 0.64 0.61 0.74 0.89 1.13 1.27 1.22 -34.88%
  QoQ % 4.92% -17.57% -16.85% -21.24% -11.02% 4.10% -
  Horiz. % 52.46% 50.00% 60.66% 72.95% 92.62% 104.10% 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
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS