Highlights

[KIMLUN] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -11.39%    YoY -     54.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 817,408 940,433 1,095,586 1,239,948 901,460 881,526 613,444 4.90%
  YoY % -13.08% -14.16% -11.64% 37.55% 2.26% 43.70% -
  Horiz. % 133.25% 153.30% 178.60% 202.13% 146.95% 143.70% 100.00%
PBT 80,193 100,957 88,856 63,810 38,249 65,993 56,185 6.10%
  YoY % -20.57% 13.62% 39.25% 66.83% -42.04% 17.46% -
  Horiz. % 142.73% 179.69% 158.15% 113.57% 68.08% 117.46% 100.00%
Tax -20,981 -23,978 -23,124 -16,636 -7,889 -16,616 -14,797 5.99%
  YoY % 12.50% -3.70% -39.00% -110.87% 52.52% -12.29% -
  Horiz. % 141.79% 162.05% 156.27% 112.43% 53.32% 112.29% 100.00%
NP 59,212 76,978 65,732 47,174 30,360 49,377 41,388 6.14%
  YoY % -23.08% 17.11% 39.34% 55.38% -38.51% 19.30% -
  Horiz. % 143.07% 185.99% 158.82% 113.98% 73.35% 119.30% 100.00%
NP to SH 59,208 76,978 65,732 47,174 30,533 49,534 41,389 6.14%
  YoY % -23.09% 17.11% 39.34% 54.50% -38.36% 19.68% -
  Horiz. % 143.05% 185.99% 158.81% 113.98% 73.77% 119.68% 100.00%
Tax Rate 26.16 % 23.75 % 26.02 % 26.07 % 20.63 % 25.18 % 26.34 % -0.11%
  YoY % 10.15% -8.72% -0.19% 26.37% -18.07% -4.40% -
  Horiz. % 99.32% 90.17% 98.79% 98.97% 78.32% 95.60% 100.00%
Total Cost 758,196 863,454 1,029,854 1,192,773 871,100 832,149 572,056 4.80%
  YoY % -12.19% -16.16% -13.66% 36.93% 4.68% 45.47% -
  Horiz. % 132.54% 150.94% 180.03% 208.51% 152.28% 145.47% 100.00%
Net Worth 568,290 505,743 438,400 377,949 286,394 259,391 204,428 18.56%
  YoY % 12.37% 15.36% 15.99% 31.97% 10.41% 26.89% -
  Horiz. % 277.99% 247.39% 214.45% 184.88% 140.10% 126.89% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 9,818 14,651 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.99% -
  Horiz. % 0.00% 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% 0.00% -44.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 55.99% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 568,290 505,743 438,400 377,949 286,394 259,391 204,428 18.56%
  YoY % 12.37% 15.36% 15.99% 31.97% 10.41% 26.89% -
  Horiz. % 277.99% 247.39% 214.45% 184.88% 140.10% 126.89% 100.00%
NOSH 312,059 304,664 300,603 290,573 240,546 237,538 228,923 5.29%
  YoY % 2.43% 1.35% 3.45% 20.80% 1.27% 3.76% -
  Horiz. % 136.32% 133.09% 131.31% 126.93% 105.08% 103.76% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.24 % 8.19 % 6.00 % 3.80 % 3.37 % 5.60 % 6.75 % 1.17%
  YoY % -11.60% 36.50% 57.89% 12.76% -39.82% -17.04% -
  Horiz. % 107.26% 121.33% 88.89% 56.30% 49.93% 82.96% 100.00%
ROE 10.42 % 15.22 % 14.99 % 12.48 % 10.66 % 19.10 % 20.25 % -10.47%
  YoY % -31.54% 1.53% 20.11% 17.07% -44.19% -5.68% -
  Horiz. % 51.46% 75.16% 74.02% 61.63% 52.64% 94.32% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 261.94 308.68 364.46 426.72 374.76 371.11 267.97 -0.38%
  YoY % -15.14% -15.30% -14.59% 13.86% 0.98% 38.49% -
  Horiz. % 97.75% 115.19% 136.01% 159.24% 139.85% 138.49% 100.00%
EPS 18.97 25.27 21.87 16.24 12.69 20.85 18.08 0.80%
  YoY % -24.93% 15.55% 34.67% 27.97% -39.14% 15.32% -
  Horiz. % 104.92% 139.77% 120.96% 89.82% 70.19% 115.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.13 6.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -35.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 64.53% 100.00%
NAPS 1.8211 1.6600 1.4584 1.3007 1.1906 1.0920 0.8930 12.60%
  YoY % 9.70% 13.82% 12.12% 9.25% 9.03% 22.28% -
  Horiz. % 203.93% 185.89% 163.31% 145.66% 133.33% 122.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 240.54 276.74 322.40 364.88 265.28 259.41 180.52 4.90%
  YoY % -13.08% -14.16% -11.64% 37.55% 2.26% 43.70% -
  Horiz. % 133.25% 153.30% 178.60% 202.13% 146.95% 143.70% 100.00%
EPS 17.42 22.65 19.34 13.88 8.99 14.58 12.18 6.14%
  YoY % -23.09% 17.11% 39.34% 54.39% -38.34% 19.70% -
  Horiz. % 143.02% 185.96% 158.78% 113.96% 73.81% 119.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.89 4.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 67.05% 100.00%
NAPS 1.6723 1.4883 1.2901 1.1122 0.8428 0.7633 0.6016 18.56%
  YoY % 12.36% 15.36% 16.00% 31.96% 10.42% 26.88% -
  Horiz. % 277.98% 247.39% 214.44% 184.87% 140.09% 126.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.2300 2.1400 1.2000 1.4800 1.9500 1.3000 1.1100 -
P/RPS 0.85 0.69 0.33 0.35 0.52 0.35 0.41 12.91%
  YoY % 23.19% 109.09% -5.71% -32.69% 48.57% -14.63% -
  Horiz. % 207.32% 168.29% 80.49% 85.37% 126.83% 85.37% 100.00%
P/EPS 11.75 8.47 5.49 9.12 15.36 6.23 6.14 11.41%
  YoY % 38.72% 54.28% -39.80% -40.62% 146.55% 1.47% -
  Horiz. % 191.37% 137.95% 89.41% 148.53% 250.16% 101.47% 100.00%
EY 8.51 11.81 18.22 10.97 6.51 16.04 16.29 -10.25%
  YoY % -27.94% -35.18% 66.09% 68.51% -59.41% -1.53% -
  Horiz. % 52.24% 72.50% 111.85% 67.34% 39.96% 98.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.18 5.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 55.11% 100.00%
P/NAPS 1.22 1.29 0.82 1.14 1.64 1.19 1.24 -0.27%
  YoY % -5.43% 57.32% -28.07% -30.49% 37.82% -4.03% -
  Horiz. % 98.39% 104.03% 66.13% 91.94% 132.26% 95.97% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 -
Price 2.3200 2.0600 1.2900 1.3300 1.8900 1.3700 1.4700 -
P/RPS 0.89 0.67 0.35 0.31 0.50 0.37 0.55 8.34%
  YoY % 32.84% 91.43% 12.90% -38.00% 35.14% -32.73% -
  Horiz. % 161.82% 121.82% 63.64% 56.36% 90.91% 67.27% 100.00%
P/EPS 12.23 8.15 5.90 8.19 14.89 6.57 8.13 7.04%
  YoY % 50.06% 38.14% -27.96% -45.00% 126.64% -19.19% -
  Horiz. % 150.43% 100.25% 72.57% 100.74% 183.15% 80.81% 100.00%
EY 8.18 12.27 16.95 12.21 6.72 15.22 12.30 -6.57%
  YoY % -33.33% -27.61% 38.82% 81.70% -55.85% 23.74% -
  Horiz. % 66.50% 99.76% 137.80% 99.27% 54.63% 123.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.02 4.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 69.43% 100.00%
P/NAPS 1.27 1.24 0.88 1.02 1.59 1.25 1.65 -4.27%
  YoY % 2.42% 40.91% -13.73% -35.85% 27.20% -24.24% -
  Horiz. % 76.97% 75.15% 53.33% 61.82% 96.36% 75.76% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers