Highlights

[KIMLUN] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     5.20%    YoY -     11.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 877,792 729,954 962,300 1,161,258 1,278,630 897,350 892,288 -0.27%
  YoY % 20.25% -24.14% -17.13% -9.18% 42.49% 0.57% -
  Horiz. % 98.38% 81.81% 107.85% 130.14% 143.30% 100.57% 100.00%
PBT 61,748 79,634 107,520 80,088 72,384 41,920 67,472 -1.47%
  YoY % -22.46% -25.94% 34.25% 10.64% 72.67% -37.87% -
  Horiz. % 91.52% 118.03% 159.35% 118.70% 107.28% 62.13% 100.00%
Tax -16,900 -19,276 -25,072 -20,688 -19,146 -10,172 -16,836 0.06%
  YoY % 12.33% 23.12% -21.19% -8.05% -88.22% 39.58% -
  Horiz. % 100.38% 114.49% 148.92% 122.88% 113.72% 60.42% 100.00%
NP 44,848 60,358 82,448 59,400 53,238 31,748 50,636 -2.00%
  YoY % -25.70% -26.79% 38.80% 11.57% 67.69% -37.30% -
  Horiz. % 88.57% 119.20% 162.82% 117.31% 105.14% 62.70% 100.00%
NP to SH 44,990 60,352 82,448 59,400 53,238 31,974 50,716 -1.98%
  YoY % -25.45% -26.80% 38.80% 11.57% 66.50% -36.95% -
  Horiz. % 88.71% 119.00% 162.57% 117.12% 104.97% 63.05% 100.00%
Tax Rate 27.37 % 24.21 % 23.32 % 25.83 % 26.45 % 24.27 % 24.95 % 1.55%
  YoY % 13.05% 3.82% -9.72% -2.34% 8.98% -2.73% -
  Horiz. % 109.70% 97.03% 93.47% 103.53% 106.01% 97.27% 100.00%
Total Cost 832,944 669,596 879,852 1,101,858 1,225,392 865,602 841,652 -0.17%
  YoY % 24.40% -23.90% -20.15% -10.08% 41.57% 2.85% -
  Horiz. % 98.97% 79.56% 104.54% 130.92% 145.59% 102.85% 100.00%
Net Worth 618,317 549,029 483,390 418,836 362,605 279,327 246,260 16.58%
  YoY % 12.62% 13.58% 15.41% 15.51% 29.81% 13.43% -
  Horiz. % 251.08% 222.95% 196.29% 170.08% 147.24% 113.43% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 618,317 549,029 483,390 418,836 362,605 279,327 246,260 16.58%
  YoY % 12.62% 13.58% 15.41% 15.51% 29.81% 13.43% -
  Horiz. % 251.08% 222.95% 196.29% 170.08% 147.24% 113.43% 100.00%
NOSH 323,625 310,133 300,466 300,607 285,381 240,406 236,108 5.39%
  YoY % 4.35% 3.22% -0.05% 5.34% 18.71% 1.82% -
  Horiz. % 137.07% 131.35% 127.26% 127.32% 120.87% 101.82% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.11 % 8.27 % 8.57 % 5.12 % 4.16 % 3.54 % 5.67 % -1.72%
  YoY % -38.21% -3.50% 67.38% 23.08% 17.51% -37.57% -
  Horiz. % 90.12% 145.86% 151.15% 90.30% 73.37% 62.43% 100.00%
ROE 7.28 % 10.99 % 17.06 % 14.18 % 14.68 % 11.45 % 20.59 % -15.90%
  YoY % -33.76% -35.58% 20.31% -3.41% 28.21% -44.39% -
  Horiz. % 35.36% 53.38% 82.86% 68.87% 71.30% 55.61% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 271.24 235.37 320.27 386.30 448.04 373.26 377.92 -5.38%
  YoY % 15.24% -26.51% -17.09% -13.78% 20.03% -1.23% -
  Horiz. % 71.77% 62.28% 84.75% 102.22% 118.55% 98.77% 100.00%
EPS 14.04 19.46 27.44 19.76 18.64 13.30 21.48 -6.84%
  YoY % -27.85% -29.08% 38.87% 6.01% 40.15% -38.08% -
  Horiz. % 65.36% 90.60% 127.75% 91.99% 86.78% 61.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 10.61%
  YoY % 7.93% 10.04% 15.47% 9.66% 9.36% 11.40% -
  Horiz. % 183.18% 169.73% 154.25% 133.59% 121.82% 111.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 258.31 214.81 283.18 341.73 376.27 264.07 262.58 -0.27%
  YoY % 20.25% -24.14% -17.13% -9.18% 42.49% 0.57% -
  Horiz. % 98.37% 81.81% 107.85% 130.14% 143.30% 100.57% 100.00%
EPS 13.24 17.76 24.26 17.48 15.67 9.41 14.92 -1.97%
  YoY % -25.45% -26.79% 38.79% 11.55% 66.52% -36.93% -
  Horiz. % 88.74% 119.03% 162.60% 117.16% 105.03% 63.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8195 1.6156 1.4225 1.2325 1.0670 0.8220 0.7247 16.57%
  YoY % 12.62% 13.57% 15.42% 15.51% 29.81% 13.43% -
  Horiz. % 251.07% 222.93% 196.29% 170.07% 147.23% 113.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 -
P/RPS 0.51 0.96 0.57 0.34 0.35 0.55 0.40 4.13%
  YoY % -46.88% 68.42% 67.65% -2.86% -36.36% 37.50% -
  Horiz. % 127.50% 240.00% 142.50% 85.00% 87.50% 137.50% 100.00%
P/EPS 9.85 11.66 6.60 6.58 8.47 15.49 7.03 5.78%
  YoY % -15.52% 76.67% 0.30% -22.31% -45.32% 120.34% -
  Horiz. % 140.11% 165.86% 93.88% 93.60% 120.48% 220.34% 100.00%
EY 10.15 8.57 15.16 15.20 11.81 6.46 14.23 -5.47%
  YoY % 18.44% -43.47% -0.26% 28.70% 82.82% -54.60% -
  Horiz. % 71.33% 60.22% 106.54% 106.82% 82.99% 45.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 1.28 1.13 0.93 1.24 1.77 1.45 -11.01%
  YoY % -43.75% 13.27% 21.51% -25.00% -29.94% 22.07% -
  Horiz. % 49.66% 88.28% 77.93% 64.14% 85.52% 122.07% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 -
P/RPS 0.52 0.92 0.57 0.28 0.35 0.50 0.37 5.83%
  YoY % -43.48% 61.40% 103.57% -20.00% -30.00% 35.14% -
  Horiz. % 140.54% 248.65% 154.05% 75.68% 94.59% 135.14% 100.00%
P/EPS 10.14 11.10 6.63 5.52 8.36 13.98 6.52 7.63%
  YoY % -8.65% 67.42% 20.11% -33.97% -40.20% 114.42% -
  Horiz. % 155.52% 170.25% 101.69% 84.66% 128.22% 214.42% 100.00%
EY 9.86 9.01 15.08 18.13 11.96 7.15 15.34 -7.10%
  YoY % 9.43% -40.25% -16.82% 51.59% 67.27% -53.39% -
  Horiz. % 64.28% 58.74% 98.31% 118.19% 77.97% 46.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 1.22 1.13 0.78 1.23 1.60 1.34 -9.42%
  YoY % -39.34% 7.96% 44.87% -36.59% -23.12% 19.40% -
  Horiz. % 55.22% 91.04% 84.33% 58.21% 91.79% 119.40% 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.
 


 

187  230  534  1343 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.01 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.52-0.005 
 KNM 0.435-0.005 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.135+0.015 
 HHGROUP 0.05-0.01 
 HSI-C7K 0.42+0.045 
 BORNOIL 0.0450.00 
Partners & Brokers