Highlights

[KIMLUN] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -29.84%    YoY -     66.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 729,954 962,300 1,161,258 1,278,630 897,350 892,288 600,310 3.31%
  YoY % -24.14% -17.13% -9.18% 42.49% 0.57% 48.64% -
  Horiz. % 121.60% 160.30% 193.44% 212.99% 149.48% 148.64% 100.00%
PBT 79,634 107,520 80,088 72,384 41,920 67,472 57,730 5.50%
  YoY % -25.94% 34.25% 10.64% 72.67% -37.87% 16.88% -
  Horiz. % 137.94% 186.25% 138.73% 125.38% 72.61% 116.88% 100.00%
Tax -19,276 -25,072 -20,688 -19,146 -10,172 -16,836 -15,212 4.02%
  YoY % 23.12% -21.19% -8.05% -88.22% 39.58% -10.68% -
  Horiz. % 126.72% 164.82% 136.00% 125.86% 66.87% 110.68% 100.00%
NP 60,358 82,448 59,400 53,238 31,748 50,636 42,518 6.01%
  YoY % -26.79% 38.80% 11.57% 67.69% -37.30% 19.09% -
  Horiz. % 141.96% 193.91% 139.71% 125.21% 74.67% 119.09% 100.00%
NP to SH 60,352 82,448 59,400 53,238 31,974 50,716 42,520 6.01%
  YoY % -26.80% 38.80% 11.57% 66.50% -36.95% 19.28% -
  Horiz. % 141.94% 193.90% 139.70% 125.21% 75.20% 119.28% 100.00%
Tax Rate 24.21 % 23.32 % 25.83 % 26.45 % 24.27 % 24.95 % 26.35 % -1.40%
  YoY % 3.82% -9.72% -2.34% 8.98% -2.73% -5.31% -
  Horiz. % 91.88% 88.50% 98.03% 100.38% 92.11% 94.69% 100.00%
Total Cost 669,596 879,852 1,101,858 1,225,392 865,602 841,652 557,792 3.09%
  YoY % -23.90% -20.15% -10.08% 41.57% 2.85% 50.89% -
  Horiz. % 120.04% 157.74% 197.54% 219.69% 155.18% 150.89% 100.00%
Net Worth 549,029 483,390 418,836 362,605 279,327 246,260 199,335 18.38%
  YoY % 13.58% 15.41% 15.51% 29.81% 13.43% 23.54% -
  Horiz. % 275.43% 242.50% 210.12% 181.91% 140.13% 123.54% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 9,163 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 21.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 549,029 483,390 418,836 362,605 279,327 246,260 199,335 18.38%
  YoY % 13.58% 15.41% 15.51% 29.81% 13.43% 23.54% -
  Horiz. % 275.43% 242.50% 210.12% 181.91% 140.13% 123.54% 100.00%
NOSH 310,133 300,466 300,607 285,381 240,406 236,108 229,094 5.17%
  YoY % 3.22% -0.05% 5.34% 18.71% 1.82% 3.06% -
  Horiz. % 135.37% 131.15% 131.22% 124.57% 104.94% 103.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.27 % 8.57 % 5.12 % 4.16 % 3.54 % 5.67 % 7.08 % 2.62%
  YoY % -3.50% 67.38% 23.08% 17.51% -37.57% -19.92% -
  Horiz. % 116.81% 121.05% 72.32% 58.76% 50.00% 80.08% 100.00%
ROE 10.99 % 17.06 % 14.18 % 14.68 % 11.45 % 20.59 % 21.33 % -10.45%
  YoY % -35.58% 20.31% -3.41% 28.21% -44.39% -3.47% -
  Horiz. % 51.52% 79.98% 66.48% 68.82% 53.68% 96.53% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 235.37 320.27 386.30 448.04 373.26 377.92 262.04 -1.77%
  YoY % -26.51% -17.09% -13.78% 20.03% -1.23% 44.22% -
  Horiz. % 89.82% 122.22% 147.42% 170.98% 142.44% 144.22% 100.00%
EPS 19.46 27.44 19.76 18.64 13.30 21.48 18.56 0.79%
  YoY % -29.08% 38.87% 6.01% 40.15% -38.08% 15.73% -
  Horiz. % 104.85% 147.84% 106.47% 100.43% 71.66% 115.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 12.56%
  YoY % 10.04% 15.47% 9.66% 9.36% 11.40% 19.87% -
  Horiz. % 203.46% 184.90% 160.13% 146.03% 133.54% 119.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 214.81 283.18 341.73 376.27 264.07 262.58 176.65 3.31%
  YoY % -24.14% -17.13% -9.18% 42.49% 0.57% 48.64% -
  Horiz. % 121.60% 160.31% 193.45% 213.00% 149.49% 148.64% 100.00%
EPS 17.76 24.26 17.48 15.67 9.41 14.92 12.51 6.01%
  YoY % -26.79% 38.79% 11.55% 66.52% -36.93% 19.26% -
  Horiz. % 141.97% 193.92% 139.73% 125.26% 75.22% 119.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6156 1.4225 1.2325 1.0670 0.8220 0.7247 0.5866 18.38%
  YoY % 13.57% 15.42% 15.51% 29.81% 13.43% 23.54% -
  Horiz. % 275.42% 242.50% 210.11% 181.90% 140.13% 123.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 -
P/RPS 0.96 0.57 0.34 0.35 0.55 0.40 0.69 5.65%
  YoY % 68.42% 67.65% -2.86% -36.36% 37.50% -42.03% -
  Horiz. % 139.13% 82.61% 49.28% 50.72% 79.71% 57.97% 100.00%
P/EPS 11.66 6.60 6.58 8.47 15.49 7.03 9.75 3.02%
  YoY % 76.67% 0.30% -22.31% -45.32% 120.34% -27.90% -
  Horiz. % 119.59% 67.69% 67.49% 86.87% 158.87% 72.10% 100.00%
EY 8.57 15.16 15.20 11.81 6.46 14.23 10.25 -2.94%
  YoY % -43.47% -0.26% 28.70% 82.82% -54.60% 38.83% -
  Horiz. % 83.61% 147.90% 148.29% 115.22% 63.02% 138.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.13 0.93 1.24 1.77 1.45 2.08 -7.77%
  YoY % 13.27% 21.51% -25.00% -29.94% 22.07% -30.29% -
  Horiz. % 61.54% 54.33% 44.71% 59.62% 85.10% 69.71% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 -
P/RPS 0.92 0.57 0.28 0.35 0.50 0.37 0.55 8.94%
  YoY % 61.40% 103.57% -20.00% -30.00% 35.14% -32.73% -
  Horiz. % 167.27% 103.64% 50.91% 63.64% 90.91% 67.27% 100.00%
P/EPS 11.10 6.63 5.52 8.36 13.98 6.52 7.76 6.14%
  YoY % 67.42% 20.11% -33.97% -40.20% 114.42% -15.98% -
  Horiz. % 143.04% 85.44% 71.13% 107.73% 180.15% 84.02% 100.00%
EY 9.01 15.08 18.13 11.96 7.15 15.34 12.89 -5.79%
  YoY % -40.25% -16.82% 51.59% 67.27% -53.39% 19.01% -
  Horiz. % 69.90% 116.99% 140.65% 92.79% 55.47% 119.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.22 1.13 0.78 1.23 1.60 1.34 1.65 -4.90%
  YoY % 7.96% 44.87% -36.59% -23.12% 19.40% -18.79% -
  Horiz. % 73.94% 68.48% 47.27% 74.55% 96.97% 81.21% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers