Highlights

[KIMLUN] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -11.07%    YoY -     -25.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 678,672 1,287,446 877,792 729,954 962,300 1,161,258 1,278,630 -10.01%
  YoY % -47.29% 46.67% 20.25% -24.14% -17.13% -9.18% -
  Horiz. % 53.08% 100.69% 68.65% 57.09% 75.26% 90.82% 100.00%
PBT -4,584 80,892 61,748 79,634 107,520 80,088 72,384 -
  YoY % -105.67% 31.00% -22.46% -25.94% 34.25% 10.64% -
  Horiz. % -6.33% 111.75% 85.31% 110.02% 148.54% 110.64% 100.00%
Tax -1,754 -22,216 -16,900 -19,276 -25,072 -20,688 -19,146 -32.83%
  YoY % 92.10% -31.46% 12.33% 23.12% -21.19% -8.05% -
  Horiz. % 9.16% 116.03% 88.27% 100.68% 130.95% 108.05% 100.00%
NP -6,338 58,676 44,848 60,358 82,448 59,400 53,238 -
  YoY % -110.80% 30.83% -25.70% -26.79% 38.80% 11.57% -
  Horiz. % -11.91% 110.21% 84.24% 113.37% 154.87% 111.57% 100.00%
NP to SH -6,288 58,760 44,990 60,352 82,448 59,400 53,238 -
  YoY % -110.70% 30.61% -25.45% -26.80% 38.80% 11.57% -
  Horiz. % -11.81% 110.37% 84.51% 113.36% 154.87% 111.57% 100.00%
Tax Rate - % 27.46 % 27.37 % 24.21 % 23.32 % 25.83 % 26.45 % -
  YoY % 0.00% 0.33% 13.05% 3.82% -9.72% -2.34% -
  Horiz. % 0.00% 103.82% 103.48% 91.53% 88.17% 97.66% 100.00%
Total Cost 685,010 1,228,770 832,944 669,596 879,852 1,101,858 1,225,392 -9.23%
  YoY % -44.25% 47.52% 24.40% -23.90% -20.15% -10.08% -
  Horiz. % 55.90% 100.28% 67.97% 54.64% 71.80% 89.92% 100.00%
Net Worth 717,285 681,530 618,317 549,029 483,390 418,836 362,605 12.03%
  YoY % 5.25% 10.22% 12.62% 13.58% 15.41% 15.51% -
  Horiz. % 197.81% 187.95% 170.52% 151.41% 133.31% 115.51% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 717,285 681,530 618,317 549,029 483,390 418,836 362,605 12.03%
  YoY % 5.25% 10.22% 12.62% 13.58% 15.41% 15.51% -
  Horiz. % 197.81% 187.95% 170.52% 151.41% 133.31% 115.51% 100.00%
NOSH 339,801 331,871 323,625 310,133 300,466 300,607 285,381 2.95%
  YoY % 2.39% 2.55% 4.35% 3.22% -0.05% 5.34% -
  Horiz. % 119.07% 116.29% 113.40% 108.67% 105.29% 105.34% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.93 % 4.56 % 5.11 % 8.27 % 8.57 % 5.12 % 4.16 % -
  YoY % -120.39% -10.76% -38.21% -3.50% 67.38% 23.08% -
  Horiz. % -22.36% 109.62% 122.84% 198.80% 206.01% 123.08% 100.00%
ROE -0.88 % 8.62 % 7.28 % 10.99 % 17.06 % 14.18 % 14.68 % -
  YoY % -110.21% 18.41% -33.76% -35.58% 20.31% -3.41% -
  Horiz. % -5.99% 58.72% 49.59% 74.86% 116.21% 96.59% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 199.73 387.94 271.24 235.37 320.27 386.30 448.04 -12.59%
  YoY % -48.52% 43.02% 15.24% -26.51% -17.09% -13.78% -
  Horiz. % 44.58% 86.59% 60.54% 52.53% 71.48% 86.22% 100.00%
EPS -1.86 17.70 14.04 19.46 27.44 19.76 18.64 -
  YoY % -110.51% 26.07% -27.85% -29.08% 38.87% 6.01% -
  Horiz. % -9.98% 94.96% 75.32% 104.40% 147.21% 106.01% 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 2.1109 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 8.82%
  YoY % 2.79% 7.48% 7.93% 10.04% 15.47% 9.66% -
  Horiz. % 166.13% 161.62% 150.37% 139.33% 126.62% 109.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 199.71 378.86 258.31 214.81 283.18 341.73 376.27 -10.01%
  YoY % -47.29% 46.67% 20.25% -24.14% -17.13% -9.18% -
  Horiz. % 53.08% 100.69% 68.65% 57.09% 75.26% 90.82% 100.00%
EPS -1.85 17.29 13.24 17.76 24.26 17.48 15.67 -
  YoY % -110.70% 30.59% -25.45% -26.79% 38.79% 11.55% -
  Horiz. % -11.81% 110.34% 84.49% 113.34% 154.82% 111.55% 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 2.1108 2.0056 1.8195 1.6156 1.4225 1.2325 1.0670 12.03%
  YoY % 5.25% 10.23% 12.62% 13.57% 15.42% 15.51% -
  Horiz. % 197.83% 187.97% 170.52% 151.42% 133.32% 115.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7400 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 -
P/RPS 0.37 0.36 0.51 0.96 0.57 0.34 0.35 0.93%
  YoY % 2.78% -29.41% -46.88% 68.42% 67.65% -2.86% -
  Horiz. % 105.71% 102.86% 145.71% 274.29% 162.86% 97.14% 100.00%
P/EPS -39.99 7.91 9.85 11.66 6.60 6.58 8.47 -
  YoY % -605.56% -19.70% -15.52% 76.67% 0.30% -22.31% -
  Horiz. % -472.14% 93.39% 116.29% 137.66% 77.92% 77.69% 100.00%
EY -2.50 12.65 10.15 8.57 15.16 15.20 11.81 -
  YoY % -119.76% 24.63% 18.44% -43.47% -0.26% 28.70% -
  Horiz. % -21.17% 107.11% 85.94% 72.57% 128.37% 128.70% 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 0.35 0.68 0.72 1.28 1.13 0.93 1.24 -18.99%
  YoY % -48.53% -5.56% -43.75% 13.27% 21.51% -25.00% -
  Horiz. % 28.23% 54.84% 58.06% 103.23% 91.13% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 0.7600 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 -
P/RPS 0.38 0.32 0.52 0.92 0.57 0.28 0.35 1.38%
  YoY % 18.75% -38.46% -43.48% 61.40% 103.57% -20.00% -
  Horiz. % 108.57% 91.43% 148.57% 262.86% 162.86% 80.00% 100.00%
P/EPS -41.07 7.12 10.14 11.10 6.63 5.52 8.36 -
  YoY % -676.83% -29.78% -8.65% 67.42% 20.11% -33.97% -
  Horiz. % -491.27% 85.17% 121.29% 132.78% 79.31% 66.03% 100.00%
EY -2.43 14.05 9.86 9.01 15.08 18.13 11.96 -
  YoY % -117.30% 42.49% 9.43% -40.25% -16.82% 51.59% -
  Horiz. % -20.32% 117.47% 82.44% 75.33% 126.09% 151.59% 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 0.36 0.61 0.74 1.22 1.13 0.78 1.23 -18.50%
  YoY % -40.98% -17.57% -39.34% 7.96% 44.87% -36.59% -
  Horiz. % 29.27% 49.59% 60.16% 99.19% 91.87% 63.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

377  283  644  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.13+0.12 
 KANGER 0.19+0.005 
 BIOHLDG 0.31-0.005 
 ASB 0.17+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS