Highlights

[KIMLUN] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -1.90%    YoY -     -26.80%
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.
 


 

128  139  446  1612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.41+0.015 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 GPACKET 0.72+0.015 
 HSI-C7F 0.425-0.03 
 VSOLAR 0.0950.00 
 HSI-H6S 0.175+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers