Highlights

[KIMLUN] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     20.52%    YoY -     38.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,287,446 877,792 729,954 962,300 1,161,258 1,278,630 897,350 6.20%
  YoY % 46.67% 20.25% -24.14% -17.13% -9.18% 42.49% -
  Horiz. % 143.47% 97.82% 81.35% 107.24% 129.41% 142.49% 100.00%
PBT 80,892 61,748 79,634 107,520 80,088 72,384 41,920 11.57%
  YoY % 31.00% -22.46% -25.94% 34.25% 10.64% 72.67% -
  Horiz. % 192.97% 147.30% 189.97% 256.49% 191.05% 172.67% 100.00%
Tax -22,216 -16,900 -19,276 -25,072 -20,688 -19,146 -10,172 13.90%
  YoY % -31.46% 12.33% 23.12% -21.19% -8.05% -88.22% -
  Horiz. % 218.40% 166.14% 189.50% 246.48% 203.38% 188.22% 100.00%
NP 58,676 44,848 60,358 82,448 59,400 53,238 31,748 10.77%
  YoY % 30.83% -25.70% -26.79% 38.80% 11.57% 67.69% -
  Horiz. % 184.82% 141.26% 190.12% 259.70% 187.10% 167.69% 100.00%
NP to SH 58,760 44,990 60,352 82,448 59,400 53,238 31,974 10.67%
  YoY % 30.61% -25.45% -26.80% 38.80% 11.57% 66.50% -
  Horiz. % 183.77% 140.71% 188.75% 257.86% 185.78% 166.50% 100.00%
Tax Rate 27.46 % 27.37 % 24.21 % 23.32 % 25.83 % 26.45 % 24.27 % 2.08%
  YoY % 0.33% 13.05% 3.82% -9.72% -2.34% 8.98% -
  Horiz. % 113.14% 112.77% 99.75% 96.09% 106.43% 108.98% 100.00%
Total Cost 1,228,770 832,944 669,596 879,852 1,101,858 1,225,392 865,602 6.01%
  YoY % 47.52% 24.40% -23.90% -20.15% -10.08% 41.57% -
  Horiz. % 141.96% 96.23% 77.36% 101.65% 127.29% 141.57% 100.00%
Net Worth 681,530 618,317 549,029 483,390 418,836 362,605 279,327 16.02%
  YoY % 10.22% 12.62% 13.58% 15.41% 15.51% 29.81% -
  Horiz. % 243.99% 221.36% 196.55% 173.05% 149.94% 129.81% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 681,530 618,317 549,029 483,390 418,836 362,605 279,327 16.02%
  YoY % 10.22% 12.62% 13.58% 15.41% 15.51% 29.81% -
  Horiz. % 243.99% 221.36% 196.55% 173.05% 149.94% 129.81% 100.00%
NOSH 331,871 323,625 310,133 300,466 300,607 285,381 240,406 5.52%
  YoY % 2.55% 4.35% 3.22% -0.05% 5.34% 18.71% -
  Horiz. % 138.05% 134.62% 129.00% 124.98% 125.04% 118.71% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.56 % 5.11 % 8.27 % 8.57 % 5.12 % 4.16 % 3.54 % 4.31%
  YoY % -10.76% -38.21% -3.50% 67.38% 23.08% 17.51% -
  Horiz. % 128.81% 144.35% 233.62% 242.09% 144.63% 117.51% 100.00%
ROE 8.62 % 7.28 % 10.99 % 17.06 % 14.18 % 14.68 % 11.45 % -4.62%
  YoY % 18.41% -33.76% -35.58% 20.31% -3.41% 28.21% -
  Horiz. % 75.28% 63.58% 95.98% 149.00% 123.84% 128.21% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 387.94 271.24 235.37 320.27 386.30 448.04 373.26 0.64%
  YoY % 43.02% 15.24% -26.51% -17.09% -13.78% 20.03% -
  Horiz. % 103.93% 72.67% 63.06% 85.80% 103.49% 120.03% 100.00%
EPS 17.70 14.04 19.46 27.44 19.76 18.64 13.30 4.88%
  YoY % 26.07% -27.85% -29.08% 38.87% 6.01% 40.15% -
  Horiz. % 133.08% 105.56% 146.32% 206.32% 148.57% 140.15% 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 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 9.95%
  YoY % 7.48% 7.93% 10.04% 15.47% 9.66% 9.36% -
  Horiz. % 176.74% 164.44% 152.36% 138.46% 119.92% 109.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 378.86 258.31 214.81 283.18 341.73 376.27 264.07 6.20%
  YoY % 46.67% 20.25% -24.14% -17.13% -9.18% 42.49% -
  Horiz. % 143.47% 97.82% 81.35% 107.24% 129.41% 142.49% 100.00%
EPS 17.29 13.24 17.76 24.26 17.48 15.67 9.41 10.67%
  YoY % 30.59% -25.45% -26.79% 38.79% 11.55% 66.52% -
  Horiz. % 183.74% 140.70% 188.74% 257.81% 185.76% 166.52% 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 2.0056 1.8195 1.6156 1.4225 1.2325 1.0670 0.8220 16.02%
  YoY % 10.23% 12.62% 13.57% 15.42% 15.51% 29.81% -
  Horiz. % 243.99% 221.35% 196.54% 173.05% 149.94% 129.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 -
P/RPS 0.36 0.51 0.96 0.57 0.34 0.35 0.55 -6.82%
  YoY % -29.41% -46.88% 68.42% 67.65% -2.86% -36.36% -
  Horiz. % 65.45% 92.73% 174.55% 103.64% 61.82% 63.64% 100.00%
P/EPS 7.91 9.85 11.66 6.60 6.58 8.47 15.49 -10.59%
  YoY % -19.70% -15.52% 76.67% 0.30% -22.31% -45.32% -
  Horiz. % 51.07% 63.59% 75.27% 42.61% 42.48% 54.68% 100.00%
EY 12.65 10.15 8.57 15.16 15.20 11.81 6.46 11.85%
  YoY % 24.63% 18.44% -43.47% -0.26% 28.70% 82.82% -
  Horiz. % 195.82% 157.12% 132.66% 234.67% 235.29% 182.82% 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 0.68 0.72 1.28 1.13 0.93 1.24 1.77 -14.73%
  YoY % -5.56% -43.75% 13.27% 21.51% -25.00% -29.94% -
  Horiz. % 38.42% 40.68% 72.32% 63.84% 52.54% 70.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 -
P/RPS 0.32 0.52 0.92 0.57 0.28 0.35 0.50 -7.17%
  YoY % -38.46% -43.48% 61.40% 103.57% -20.00% -30.00% -
  Horiz. % 64.00% 104.00% 184.00% 114.00% 56.00% 70.00% 100.00%
P/EPS 7.12 10.14 11.10 6.63 5.52 8.36 13.98 -10.63%
  YoY % -29.78% -8.65% 67.42% 20.11% -33.97% -40.20% -
  Horiz. % 50.93% 72.53% 79.40% 47.42% 39.48% 59.80% 100.00%
EY 14.05 9.86 9.01 15.08 18.13 11.96 7.15 11.91%
  YoY % 42.49% 9.43% -40.25% -16.82% 51.59% 67.27% -
  Horiz. % 196.50% 137.90% 126.01% 210.91% 253.57% 167.27% 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 0.61 0.74 1.22 1.13 0.78 1.23 1.60 -14.84%
  YoY % -17.57% -39.34% 7.96% 44.87% -36.59% -23.12% -
  Horiz. % 38.12% 46.25% 76.25% 70.62% 48.75% 76.88% 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
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

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