Highlights

[KIMLUN] YoY Annual (Unaudited) Result on 2016-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend YoY -     15.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,302,819 1,011,979 985,190 940,677 1,053,640 1,206,399 946,996 5.46%
  YoY % 28.74% 2.72% 4.73% -10.72% -12.66% 27.39% -
  Horiz. % 137.57% 106.86% 104.03% 99.33% 111.26% 127.39% 100.00%
PBT 79,703 81,667 90,122 108,971 93,362 59,839 38,175 13.05%
  YoY % -2.40% -9.38% -17.30% 16.72% 56.02% 56.75% -
  Horiz. % 208.78% 213.93% 236.08% 285.45% 244.56% 156.75% 100.00%
Tax -21,318 -20,601 -21,574 -27,052 -22,660 -15,241 -2,699 41.10%
  YoY % -3.48% 4.51% 20.25% -19.38% -48.68% -464.69% -
  Horiz. % 789.85% 763.28% 799.33% 1,002.30% 839.57% 564.69% 100.00%
NP 58,385 61,066 68,548 81,919 70,702 44,598 35,476 8.65%
  YoY % -4.39% -10.91% -16.32% 15.87% 58.53% 25.71% -
  Horiz. % 164.58% 172.13% 193.22% 230.91% 199.30% 125.71% 100.00%
NP to SH 58,407 61,139 68,694 81,921 70,702 44,598 35,715 8.54%
  YoY % -4.47% -11.00% -16.15% 15.87% 58.53% 24.87% -
  Horiz. % 163.54% 171.19% 192.34% 229.37% 197.96% 124.87% 100.00%
Tax Rate 26.75 % 25.23 % 23.94 % 24.82 % 24.27 % 25.47 % 7.07 % 24.82%
  YoY % 6.02% 5.39% -3.55% 2.27% -4.71% 260.25% -
  Horiz. % 378.36% 356.86% 338.61% 351.06% 343.28% 360.25% 100.00%
Total Cost 1,244,434 950,913 916,642 858,758 982,938 1,161,801 911,520 5.32%
  YoY % 30.87% 3.74% 6.74% -12.63% -15.40% 27.46% -
  Horiz. % 136.52% 104.32% 100.56% 94.21% 107.84% 127.46% 100.00%
Net Worth 720,446 664,671 606,764 539,218 459,803 390,463 299,176 15.77%
  YoY % 8.39% 9.54% 12.53% 17.27% 17.76% 30.51% -
  Horiz. % 240.81% 222.17% 202.81% 180.23% 153.69% 130.51% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,213 12,279 17,598 20,167 17,435 11,134 7,215 7.62%
  YoY % -8.68% -30.23% -12.74% 15.67% 56.59% 54.31% -
  Horiz. % 155.41% 170.18% 243.90% 279.51% 241.63% 154.31% 100.00%
Div Payout % 19.20 % 20.08 % 25.62 % 24.62 % 24.66 % 24.97 % 20.20 % -0.84%
  YoY % -4.38% -21.62% 4.06% -0.16% -1.24% 23.61% -
  Horiz. % 95.05% 99.41% 126.83% 121.88% 122.08% 123.61% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 720,446 664,671 606,764 539,218 459,803 390,463 299,176 15.77%
  YoY % 8.39% 9.54% 12.53% 17.27% 17.76% 30.51% -
  Horiz. % 240.81% 222.17% 202.81% 180.23% 153.69% 130.51% 100.00%
NOSH 339,801 331,871 319,973 310,270 300,603 293,008 240,514 5.93%
  YoY % 2.39% 3.72% 3.13% 3.22% 2.59% 21.83% -
  Horiz. % 141.28% 137.98% 133.04% 129.00% 124.98% 121.83% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.48 % 6.03 % 6.96 % 8.71 % 6.71 % 3.70 % 3.75 % 3.01%
  YoY % -25.70% -13.36% -20.09% 29.81% 81.35% -1.33% -
  Horiz. % 119.47% 160.80% 185.60% 232.27% 178.93% 98.67% 100.00%
ROE 8.11 % 9.20 % 11.32 % 15.19 % 15.38 % 11.42 % 11.94 % -6.24%
  YoY % -11.85% -18.73% -25.48% -1.24% 34.68% -4.36% -
  Horiz. % 67.92% 77.05% 94.81% 127.22% 128.81% 95.64% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 383.41 304.93 307.90 303.18 350.51 411.73 393.74 -0.44%
  YoY % 25.74% -0.96% 1.56% -13.50% -14.87% 4.57% -
  Horiz. % 97.38% 77.44% 78.20% 77.00% 89.02% 104.57% 100.00%
EPS 17.42 18.81 21.87 26.77 23.52 15.22 14.85 2.69%
  YoY % -7.39% -13.99% -18.30% 13.82% 54.53% 2.49% -
  Horiz. % 117.31% 126.67% 147.27% 180.27% 158.38% 102.49% 100.00%
DPS 3.30 3.70 5.50 6.50 5.80 3.80 3.00 1.60%
  YoY % -10.81% -32.73% -15.38% 12.07% 52.63% 26.67% -
  Horiz. % 110.00% 123.33% 183.33% 216.67% 193.33% 126.67% 100.00%
NAPS 2.1202 2.0028 1.8963 1.7379 1.5296 1.3326 1.2439 9.29%
  YoY % 5.86% 5.62% 9.11% 13.62% 14.78% 7.13% -
  Horiz. % 170.45% 161.01% 152.45% 139.71% 122.97% 107.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 383.38 297.80 289.91 276.82 310.06 355.01 278.68 5.46%
  YoY % 28.74% 2.72% 4.73% -10.72% -12.66% 27.39% -
  Horiz. % 137.57% 106.86% 104.03% 99.33% 111.26% 127.39% 100.00%
EPS 17.19 17.99 20.21 24.11 20.81 13.12 10.51 8.54%
  YoY % -4.45% -10.98% -16.18% 15.86% 58.61% 24.83% -
  Horiz. % 163.56% 171.17% 192.29% 229.40% 198.00% 124.83% 100.00%
DPS 3.30 3.61 5.18 5.93 5.13 3.28 2.12 7.65%
  YoY % -8.59% -30.31% -12.65% 15.59% 56.40% 54.72% -
  Horiz. % 155.66% 170.28% 244.34% 279.72% 241.98% 154.72% 100.00%
NAPS 2.1201 1.9559 1.7855 1.5868 1.3531 1.1490 0.8804 15.77%
  YoY % 8.40% 9.54% 12.52% 17.27% 17.76% 30.51% -
  Horiz. % 240.81% 222.16% 202.81% 180.24% 153.69% 130.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2500 1.0800 2.2200 2.0800 1.3800 1.1900 1.8300 -
P/RPS 0.33 0.35 0.72 0.69 0.39 0.29 0.46 -5.38%
  YoY % -5.71% -51.39% 4.35% 76.92% 34.48% -36.96% -
  Horiz. % 71.74% 76.09% 156.52% 150.00% 84.78% 63.04% 100.00%
P/EPS 7.27 5.86 10.34 7.88 5.87 7.82 12.32 -8.41%
  YoY % 24.06% -43.33% 31.22% 34.24% -24.94% -36.53% -
  Horiz. % 59.01% 47.56% 83.93% 63.96% 47.65% 63.47% 100.00%
EY 13.75 17.06 9.67 12.69 17.04 12.79 8.11 9.19%
  YoY % -19.40% 76.42% -23.80% -25.53% 33.23% 57.71% -
  Horiz. % 169.54% 210.36% 119.24% 156.47% 210.11% 157.71% 100.00%
DY 2.64 3.43 2.48 3.13 4.20 3.19 1.64 8.25%
  YoY % -23.03% 38.31% -20.77% -25.48% 31.66% 94.51% -
  Horiz. % 160.98% 209.15% 151.22% 190.85% 256.10% 194.51% 100.00%
P/NAPS 0.59 0.54 1.17 1.20 0.90 0.89 1.47 -14.11%
  YoY % 9.26% -53.85% -2.50% 33.33% 1.12% -39.46% -
  Horiz. % 40.14% 36.73% 79.59% 81.63% 61.22% 60.54% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.0900 1.2700 2.1500 2.1600 1.5200 1.2900 1.5900 -
P/RPS 0.28 0.42 0.70 0.71 0.43 0.31 0.40 -5.77%
  YoY % -33.33% -40.00% -1.41% 65.12% 38.71% -22.50% -
  Horiz. % 70.00% 105.00% 175.00% 177.50% 107.50% 77.50% 100.00%
P/EPS 6.34 6.89 10.01 8.18 6.46 8.48 10.71 -8.36%
  YoY % -7.98% -31.17% 22.37% 26.63% -23.82% -20.82% -
  Horiz. % 59.20% 64.33% 93.46% 76.38% 60.32% 79.18% 100.00%
EY 15.77 14.51 9.99 12.22 15.47 11.80 9.34 9.12%
  YoY % 8.68% 45.25% -18.25% -21.01% 31.10% 26.34% -
  Horiz. % 168.84% 155.35% 106.96% 130.84% 165.63% 126.34% 100.00%
DY 3.03 2.91 2.56 3.01 3.82 2.95 1.89 8.18%
  YoY % 4.12% 13.67% -14.95% -21.20% 29.49% 56.08% -
  Horiz. % 160.32% 153.97% 135.45% 159.26% 202.12% 156.08% 100.00%
P/NAPS 0.51 0.63 1.13 1.24 0.99 0.97 1.28 -14.21%
  YoY % -19.05% -44.25% -8.87% 25.25% 2.06% -24.22% -
  Horiz. % 39.84% 49.22% 88.28% 96.88% 77.34% 75.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers