Highlights

[KIMLUN] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -4.51%    YoY -     -38.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 940,433 1,095,586 1,239,948 901,460 881,526 613,444 499,490 11.11%
  YoY % -14.16% -11.64% 37.55% 2.26% 43.70% 22.81% -
  Horiz. % 188.28% 219.34% 248.24% 180.48% 176.49% 122.81% 100.00%
PBT 100,957 88,856 63,810 38,249 65,993 56,185 47,769 13.27%
  YoY % 13.62% 39.25% 66.83% -42.04% 17.46% 17.62% -
  Horiz. % 211.34% 186.01% 133.58% 80.07% 138.15% 117.62% 100.00%
Tax -23,978 -23,124 -16,636 -7,889 -16,616 -14,797 -12,336 11.70%
  YoY % -3.70% -39.00% -110.87% 52.52% -12.29% -19.95% -
  Horiz. % 194.38% 187.45% 134.86% 63.95% 134.70% 119.95% 100.00%
NP 76,978 65,732 47,174 30,360 49,377 41,388 35,433 13.79%
  YoY % 17.11% 39.34% 55.38% -38.51% 19.30% 16.81% -
  Horiz. % 217.25% 185.51% 133.14% 85.68% 139.35% 116.81% 100.00%
NP to SH 76,978 65,732 47,174 30,533 49,534 41,389 35,433 13.79%
  YoY % 17.11% 39.34% 54.50% -38.36% 19.68% 16.81% -
  Horiz. % 217.25% 185.51% 133.14% 86.17% 139.80% 116.81% 100.00%
Tax Rate 23.75 % 26.02 % 26.07 % 20.63 % 25.18 % 26.34 % 25.82 % -1.38%
  YoY % -8.72% -0.19% 26.37% -18.07% -4.40% 2.01% -
  Horiz. % 91.98% 100.77% 100.97% 79.90% 97.52% 102.01% 100.00%
Total Cost 863,454 1,029,854 1,192,773 871,100 832,149 572,056 464,057 10.89%
  YoY % -16.16% -13.66% 36.93% 4.68% 45.47% 23.27% -
  Horiz. % 186.07% 221.92% 257.03% 187.71% 179.32% 123.27% 100.00%
Net Worth 505,743 438,400 377,949 286,394 259,391 204,428 142,332 23.51%
  YoY % 15.36% 15.99% 31.97% 10.41% 26.89% 43.63% -
  Horiz. % 355.33% 308.01% 265.54% 201.21% 182.24% 143.63% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 9,818 14,651 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -32.99% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.01% 100.00% -
Div Payout % - % - % - % - % 19.82 % 35.40 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.99% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 505,743 438,400 377,949 286,394 259,391 204,428 142,332 23.51%
  YoY % 15.36% 15.99% 31.97% 10.41% 26.89% 43.63% -
  Horiz. % 355.33% 308.01% 265.54% 201.21% 182.24% 143.63% 100.00%
NOSH 304,664 300,603 290,573 240,546 237,538 228,923 187,279 8.44%
  YoY % 1.35% 3.45% 20.80% 1.27% 3.76% 22.24% -
  Horiz. % 162.68% 160.51% 155.16% 128.44% 126.84% 122.24% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.19 % 6.00 % 3.80 % 3.37 % 5.60 % 6.75 % 7.09 % 2.43%
  YoY % 36.50% 57.89% 12.76% -39.82% -17.04% -4.80% -
  Horiz. % 115.51% 84.63% 53.60% 47.53% 78.98% 95.20% 100.00%
ROE 15.22 % 14.99 % 12.48 % 10.66 % 19.10 % 20.25 % 24.89 % -7.86%
  YoY % 1.53% 20.11% 17.07% -44.19% -5.68% -18.64% -
  Horiz. % 61.15% 60.22% 50.14% 42.83% 76.74% 81.36% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 308.68 364.46 426.72 374.76 371.11 267.97 266.71 2.46%
  YoY % -15.30% -14.59% 13.86% 0.98% 38.49% 0.47% -
  Horiz. % 115.74% 136.65% 159.99% 140.51% 139.14% 100.47% 100.00%
EPS 25.27 21.87 16.24 12.69 20.85 18.08 18.92 4.94%
  YoY % 15.55% 34.67% 27.97% -39.14% 15.32% -4.44% -
  Horiz. % 133.56% 115.59% 85.84% 67.07% 110.20% 95.56% 100.00%
DPS 0.00 0.00 0.00 0.00 4.13 6.40 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -35.47% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 64.53% 100.00% -
NAPS 1.6600 1.4584 1.3007 1.1906 1.0920 0.8930 0.7600 13.89%
  YoY % 13.82% 12.12% 9.25% 9.03% 22.28% 17.50% -
  Horiz. % 218.42% 191.89% 171.14% 156.66% 143.68% 117.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 276.74 322.40 364.88 265.28 259.41 180.52 146.99 11.11%
  YoY % -14.16% -11.64% 37.55% 2.26% 43.70% 22.81% -
  Horiz. % 188.27% 219.33% 248.23% 180.47% 176.48% 122.81% 100.00%
EPS 22.65 19.34 13.88 8.99 14.58 12.18 10.43 13.78%
  YoY % 17.11% 39.34% 54.39% -38.34% 19.70% 16.78% -
  Horiz. % 217.16% 185.43% 133.08% 86.19% 139.79% 116.78% 100.00%
DPS 0.00 0.00 0.00 0.00 2.89 4.31 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -32.95% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.05% 100.00% -
NAPS 1.4883 1.2901 1.1122 0.8428 0.7633 0.6016 0.4188 23.51%
  YoY % 15.36% 16.00% 31.96% 10.42% 26.88% 43.65% -
  Horiz. % 355.37% 308.05% 265.57% 201.24% 182.26% 143.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1400 1.2000 1.4800 1.9500 1.3000 1.1100 1.1300 -
P/RPS 0.69 0.33 0.35 0.52 0.35 0.41 0.42 8.62%
  YoY % 109.09% -5.71% -32.69% 48.57% -14.63% -2.38% -
  Horiz. % 164.29% 78.57% 83.33% 123.81% 83.33% 97.62% 100.00%
P/EPS 8.47 5.49 9.12 15.36 6.23 6.14 5.97 6.00%
  YoY % 54.28% -39.80% -40.62% 146.55% 1.47% 2.85% -
  Horiz. % 141.88% 91.96% 152.76% 257.29% 104.36% 102.85% 100.00%
EY 11.81 18.22 10.97 6.51 16.04 16.29 16.74 -5.64%
  YoY % -35.18% 66.09% 68.51% -59.41% -1.53% -2.69% -
  Horiz. % 70.55% 108.84% 65.53% 38.89% 95.82% 97.31% 100.00%
DY 0.00 0.00 0.00 0.00 3.18 5.77 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.89% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.11% 100.00% -
P/NAPS 1.29 0.82 1.14 1.64 1.19 1.24 1.49 -2.37%
  YoY % 57.32% -28.07% -30.49% 37.82% -4.03% -16.78% -
  Horiz. % 86.58% 55.03% 76.51% 110.07% 79.87% 83.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 19/11/10 -
Price 2.0600 1.2900 1.3300 1.8900 1.3700 1.4700 1.4700 -
P/RPS 0.67 0.35 0.31 0.50 0.37 0.55 0.55 3.34%
  YoY % 91.43% 12.90% -38.00% 35.14% -32.73% 0.00% -
  Horiz. % 121.82% 63.64% 56.36% 90.91% 67.27% 100.00% 100.00%
P/EPS 8.15 5.90 8.19 14.89 6.57 8.13 7.77 0.80%
  YoY % 38.14% -27.96% -45.00% 126.64% -19.19% 4.63% -
  Horiz. % 104.89% 75.93% 105.41% 191.63% 84.56% 104.63% 100.00%
EY 12.27 16.95 12.21 6.72 15.22 12.30 12.87 -0.79%
  YoY % -27.61% 38.82% 81.70% -55.85% 23.74% -4.43% -
  Horiz. % 95.34% 131.70% 94.87% 52.21% 118.26% 95.57% 100.00%
DY 0.00 0.00 0.00 0.00 3.02 4.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -30.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 69.43% 100.00% -
P/NAPS 1.24 0.88 1.02 1.59 1.25 1.65 1.93 -7.10%
  YoY % 40.91% -13.73% -35.85% 27.20% -24.24% -14.51% -
  Horiz. % 64.25% 45.60% 52.85% 82.38% 64.77% 85.49% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers