Highlights

[KIMLUN] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     10.66%    YoY -     39.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 934,998 817,408 940,433 1,095,586 1,239,948 901,460 881,526 0.99%
  YoY % 14.39% -13.08% -14.16% -11.64% 37.55% 2.26% -
  Horiz. % 106.07% 92.73% 106.68% 124.28% 140.66% 102.26% 100.00%
PBT 68,592 80,193 100,957 88,856 63,810 38,249 65,993 0.65%
  YoY % -14.47% -20.57% 13.62% 39.25% 66.83% -42.04% -
  Horiz. % 103.94% 121.52% 152.98% 134.64% 96.69% 57.96% 100.00%
Tax -17,704 -20,981 -23,978 -23,124 -16,636 -7,889 -16,616 1.06%
  YoY % 15.62% 12.50% -3.70% -39.00% -110.87% 52.52% -
  Horiz. % 106.55% 126.27% 144.31% 139.17% 100.12% 47.48% 100.00%
NP 50,888 59,212 76,978 65,732 47,174 30,360 49,377 0.50%
  YoY % -14.06% -23.08% 17.11% 39.34% 55.38% -38.51% -
  Horiz. % 103.06% 119.92% 155.90% 133.12% 95.54% 61.49% 100.00%
NP to SH 50,953 59,208 76,978 65,732 47,174 30,533 49,534 0.47%
  YoY % -13.94% -23.09% 17.11% 39.34% 54.50% -38.36% -
  Horiz. % 102.86% 119.53% 155.40% 132.70% 95.24% 61.64% 100.00%
Tax Rate 25.81 % 26.16 % 23.75 % 26.02 % 26.07 % 20.63 % 25.18 % 0.41%
  YoY % -1.34% 10.15% -8.72% -0.19% 26.37% -18.07% -
  Horiz. % 102.50% 103.89% 94.32% 103.34% 103.53% 81.93% 100.00%
Total Cost 884,110 758,196 863,454 1,029,854 1,192,773 871,100 832,149 1.01%
  YoY % 16.61% -12.19% -16.16% -13.66% 36.93% 4.68% -
  Horiz. % 106.24% 91.11% 103.76% 123.76% 143.34% 104.68% 100.00%
Net Worth 632,555 568,290 505,743 438,400 377,949 286,394 259,391 16.01%
  YoY % 11.31% 12.37% 15.36% 15.99% 31.97% 10.41% -
  Horiz. % 243.86% 219.09% 194.97% 169.01% 145.71% 110.41% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 9,818 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 19.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 632,555 568,290 505,743 438,400 377,949 286,394 259,391 16.01%
  YoY % 11.31% 12.37% 15.36% 15.99% 31.97% 10.41% -
  Horiz. % 243.86% 219.09% 194.97% 169.01% 145.71% 110.41% 100.00%
NOSH 327,105 312,059 304,664 300,603 290,573 240,546 237,538 5.47%
  YoY % 4.82% 2.43% 1.35% 3.45% 20.80% 1.27% -
  Horiz. % 137.71% 131.37% 128.26% 126.55% 122.33% 101.27% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.44 % 7.24 % 8.19 % 6.00 % 3.80 % 3.37 % 5.60 % -0.48%
  YoY % -24.86% -11.60% 36.50% 57.89% 12.76% -39.82% -
  Horiz. % 97.14% 129.29% 146.25% 107.14% 67.86% 60.18% 100.00%
ROE 8.06 % 10.42 % 15.22 % 14.99 % 12.48 % 10.66 % 19.10 % -13.39%
  YoY % -22.65% -31.54% 1.53% 20.11% 17.07% -44.19% -
  Horiz. % 42.20% 54.55% 79.69% 78.48% 65.34% 55.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 285.84 261.94 308.68 364.46 426.72 374.76 371.11 -4.26%
  YoY % 9.12% -15.14% -15.30% -14.59% 13.86% 0.98% -
  Horiz. % 77.02% 70.58% 83.18% 98.21% 114.98% 100.98% 100.00%
EPS 15.79 18.97 25.27 21.87 16.24 12.69 20.85 -4.53%
  YoY % -16.76% -24.93% 15.55% 34.67% 27.97% -39.14% -
  Horiz. % 75.73% 90.98% 121.20% 104.89% 77.89% 60.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9338 1.8211 1.6600 1.4584 1.3007 1.1906 1.0920 9.99%
  YoY % 6.19% 9.70% 13.82% 12.12% 9.25% 9.03% -
  Horiz. % 177.09% 166.77% 152.01% 133.55% 119.11% 109.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 275.14 240.54 276.74 322.40 364.88 265.28 259.41 0.99%
  YoY % 14.38% -13.08% -14.16% -11.64% 37.55% 2.26% -
  Horiz. % 106.06% 92.73% 106.68% 124.28% 140.66% 102.26% 100.00%
EPS 14.99 17.42 22.65 19.34 13.88 8.99 14.58 0.46%
  YoY % -13.95% -23.09% 17.11% 39.34% 54.39% -38.34% -
  Horiz. % 102.81% 119.48% 155.35% 132.65% 95.20% 61.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8614 1.6723 1.4883 1.2901 1.1122 0.8428 0.7633 16.01%
  YoY % 11.31% 12.36% 15.36% 16.00% 31.96% 10.42% -
  Horiz. % 243.86% 219.09% 194.98% 169.02% 145.71% 110.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2500 2.2300 2.1400 1.2000 1.4800 1.9500 1.3000 -
P/RPS 0.44 0.85 0.69 0.33 0.35 0.52 0.35 3.89%
  YoY % -48.24% 23.19% 109.09% -5.71% -32.69% 48.57% -
  Horiz. % 125.71% 242.86% 197.14% 94.29% 100.00% 148.57% 100.00%
P/EPS 8.02 11.75 8.47 5.49 9.12 15.36 6.23 4.30%
  YoY % -31.74% 38.72% 54.28% -39.80% -40.62% 146.55% -
  Horiz. % 128.73% 188.60% 135.96% 88.12% 146.39% 246.55% 100.00%
EY 12.46 8.51 11.81 18.22 10.97 6.51 16.04 -4.12%
  YoY % 46.42% -27.94% -35.18% 66.09% 68.51% -59.41% -
  Horiz. % 77.68% 53.05% 73.63% 113.59% 68.39% 40.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 1.22 1.29 0.82 1.14 1.64 1.19 -9.58%
  YoY % -46.72% -5.43% 57.32% -28.07% -30.49% 37.82% -
  Horiz. % 54.62% 102.52% 108.40% 68.91% 95.80% 137.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 -
Price 1.1800 2.3200 2.0600 1.2900 1.3300 1.8900 1.3700 -
P/RPS 0.41 0.89 0.67 0.35 0.31 0.50 0.37 1.72%
  YoY % -53.93% 32.84% 91.43% 12.90% -38.00% 35.14% -
  Horiz. % 110.81% 240.54% 181.08% 94.59% 83.78% 135.14% 100.00%
P/EPS 7.58 12.23 8.15 5.90 8.19 14.89 6.57 2.41%
  YoY % -38.02% 50.06% 38.14% -27.96% -45.00% 126.64% -
  Horiz. % 115.37% 186.15% 124.05% 89.80% 124.66% 226.64% 100.00%
EY 13.20 8.18 12.27 16.95 12.21 6.72 15.22 -2.34%
  YoY % 61.37% -33.33% -27.61% 38.82% 81.70% -55.85% -
  Horiz. % 86.73% 53.75% 80.62% 111.37% 80.22% 44.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 1.27 1.24 0.88 1.02 1.59 1.25 -11.27%
  YoY % -51.97% 2.42% 40.91% -13.73% -35.85% 27.20% -
  Horiz. % 48.80% 101.60% 99.20% 70.40% 81.60% 127.20% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers