Highlights

[KIMLUN] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -10.74%    YoY -     -36.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 962,300 1,161,258 1,278,630 897,350 892,288 600,310 510,424 11.14%
  YoY % -17.13% -9.18% 42.49% 0.57% 48.64% 17.61% -
  Horiz. % 188.53% 227.51% 250.50% 175.80% 174.81% 117.61% 100.00%
PBT 107,520 80,088 72,384 41,920 67,472 57,730 49,126 13.93%
  YoY % 34.25% 10.64% 72.67% -37.87% 16.88% 17.51% -
  Horiz. % 218.87% 163.03% 147.34% 85.33% 137.34% 117.51% 100.00%
Tax -25,072 -20,688 -19,146 -10,172 -16,836 -15,212 -12,772 11.89%
  YoY % -21.19% -8.05% -88.22% 39.58% -10.68% -19.10% -
  Horiz. % 196.30% 161.98% 149.91% 79.64% 131.82% 119.10% 100.00%
NP 82,448 59,400 53,238 31,748 50,636 42,518 36,354 14.61%
  YoY % 38.80% 11.57% 67.69% -37.30% 19.09% 16.96% -
  Horiz. % 226.79% 163.39% 146.44% 87.33% 139.29% 116.96% 100.00%
NP to SH 82,448 59,400 53,238 31,974 50,716 42,520 36,354 14.61%
  YoY % 38.80% 11.57% 66.50% -36.95% 19.28% 16.96% -
  Horiz. % 226.79% 163.39% 146.44% 87.95% 139.51% 116.96% 100.00%
Tax Rate 23.32 % 25.83 % 26.45 % 24.27 % 24.95 % 26.35 % 26.00 % -1.80%
  YoY % -9.72% -2.34% 8.98% -2.73% -5.31% 1.35% -
  Horiz. % 89.69% 99.35% 101.73% 93.35% 95.96% 101.35% 100.00%
Total Cost 879,852 1,101,858 1,225,392 865,602 841,652 557,792 474,070 10.85%
  YoY % -20.15% -10.08% 41.57% 2.85% 50.89% 17.66% -
  Horiz. % 185.60% 232.43% 258.48% 182.59% 177.54% 117.66% 100.00%
Net Worth 483,390 418,836 362,605 279,327 246,260 199,335 122,840 25.62%
  YoY % 15.41% 15.51% 29.81% 13.43% 23.54% 62.27% -
  Horiz. % 393.51% 340.96% 295.19% 227.39% 200.47% 162.27% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 9,163 6,640 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 38.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 138.01% 100.00%
Div Payout % - % - % - % - % - % 21.55 % 18.26 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 18.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 118.02% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,390 418,836 362,605 279,327 246,260 199,335 122,840 25.62%
  YoY % 15.41% 15.51% 29.81% 13.43% 23.54% 62.27% -
  Horiz. % 393.51% 340.96% 295.19% 227.39% 200.47% 162.27% 100.00%
NOSH 300,466 300,607 285,381 240,406 236,108 229,094 166,000 10.38%
  YoY % -0.05% 5.34% 18.71% 1.82% 3.06% 38.01% -
  Horiz. % 181.00% 181.09% 171.92% 144.82% 142.23% 138.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.57 % 5.12 % 4.16 % 3.54 % 5.67 % 7.08 % 7.12 % 3.13%
  YoY % 67.38% 23.08% 17.51% -37.57% -19.92% -0.56% -
  Horiz. % 120.37% 71.91% 58.43% 49.72% 79.63% 99.44% 100.00%
ROE 17.06 % 14.18 % 14.68 % 11.45 % 20.59 % 21.33 % 29.59 % -8.76%
  YoY % 20.31% -3.41% 28.21% -44.39% -3.47% -27.91% -
  Horiz. % 57.65% 47.92% 49.61% 38.70% 69.58% 72.09% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 320.27 386.30 448.04 373.26 377.92 262.04 307.48 0.68%
  YoY % -17.09% -13.78% 20.03% -1.23% 44.22% -14.78% -
  Horiz. % 104.16% 125.63% 145.71% 121.39% 122.91% 85.22% 100.00%
EPS 27.44 19.76 18.64 13.30 21.48 18.56 21.90 3.83%
  YoY % 38.87% 6.01% 40.15% -38.08% 15.73% -15.25% -
  Horiz. % 125.30% 90.23% 85.11% 60.73% 98.08% 84.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 0.7400 13.80%
  YoY % 15.47% 9.66% 9.36% 11.40% 19.87% 17.58% -
  Horiz. % 217.41% 188.28% 171.70% 157.01% 140.95% 117.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 283.18 341.73 376.27 264.07 262.58 176.65 150.20 11.14%
  YoY % -17.13% -9.18% 42.49% 0.57% 48.64% 17.61% -
  Horiz. % 188.54% 227.52% 250.51% 175.81% 174.82% 117.61% 100.00%
EPS 24.26 17.48 15.67 9.41 14.92 12.51 10.70 14.60%
  YoY % 38.79% 11.55% 66.52% -36.93% 19.26% 16.92% -
  Horiz. % 226.73% 163.36% 146.45% 87.94% 139.44% 116.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.70 1.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 38.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 138.46% 100.00%
NAPS 1.4225 1.2325 1.0670 0.8220 0.7247 0.5866 0.3615 25.62%
  YoY % 15.42% 15.51% 29.81% 13.43% 23.54% 62.27% -
  Horiz. % 393.50% 340.94% 295.16% 227.39% 200.47% 162.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 0.9600 -
P/RPS 0.57 0.34 0.35 0.55 0.40 0.69 0.31 10.67%
  YoY % 67.65% -2.86% -36.36% 37.50% -42.03% 122.58% -
  Horiz. % 183.87% 109.68% 112.90% 177.42% 129.03% 222.58% 100.00%
P/EPS 6.60 6.58 8.47 15.49 7.03 9.75 4.38 7.07%
  YoY % 0.30% -22.31% -45.32% 120.34% -27.90% 122.60% -
  Horiz. % 150.68% 150.23% 193.38% 353.65% 160.50% 222.60% 100.00%
EY 15.16 15.20 11.81 6.46 14.23 10.25 22.81 -6.58%
  YoY % -0.26% 28.70% 82.82% -54.60% 38.83% -55.06% -
  Horiz. % 66.46% 66.64% 51.78% 28.32% 62.38% 44.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.21 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 53.00% 100.00%
P/NAPS 1.13 0.93 1.24 1.77 1.45 2.08 1.30 -2.31%
  YoY % 21.51% -25.00% -29.94% 22.07% -30.29% 60.00% -
  Horiz. % 86.92% 71.54% 95.38% 136.15% 111.54% 160.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 1.0600 -
P/RPS 0.57 0.28 0.35 0.50 0.37 0.55 0.34 8.98%
  YoY % 103.57% -20.00% -30.00% 35.14% -32.73% 61.76% -
  Horiz. % 167.65% 82.35% 102.94% 147.06% 108.82% 161.76% 100.00%
P/EPS 6.63 5.52 8.36 13.98 6.52 7.76 4.84 5.38%
  YoY % 20.11% -33.97% -40.20% 114.42% -15.98% 60.33% -
  Horiz. % 136.98% 114.05% 172.73% 288.84% 134.71% 160.33% 100.00%
EY 15.08 18.13 11.96 7.15 15.34 12.89 20.66 -5.11%
  YoY % -16.82% 51.59% 67.27% -53.39% 19.01% -37.61% -
  Horiz. % 72.99% 87.75% 57.89% 34.61% 74.25% 62.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.78 3.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.74% 100.00%
P/NAPS 1.13 0.78 1.23 1.60 1.34 1.65 1.43 -3.84%
  YoY % 44.87% -36.59% -23.12% 19.40% -18.79% 15.38% -
  Horiz. % 79.02% 54.55% 86.01% 111.89% 93.71% 115.38% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers