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
30/06/18 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
5. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
6. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
Partners & Brokers