Highlights

[KIMLUN] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -1.90%    YoY -     -23.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,306,462 934,998 817,408 940,433 1,095,586 1,239,948 901,460 6.38%
  YoY % 39.73% 14.39% -13.08% -14.16% -11.64% 37.55% -
  Horiz. % 144.93% 103.72% 90.68% 104.32% 121.53% 137.55% 100.00%
PBT 74,882 68,592 80,193 100,957 88,856 63,810 38,249 11.84%
  YoY % 9.17% -14.47% -20.57% 13.62% 39.25% 66.83% -
  Horiz. % 195.78% 179.33% 209.66% 263.95% 232.31% 166.83% 100.00%
Tax -19,305 -17,704 -20,981 -23,978 -23,124 -16,636 -7,889 16.08%
  YoY % -9.05% 15.62% 12.50% -3.70% -39.00% -110.87% -
  Horiz. % 244.70% 224.40% 265.95% 303.94% 293.10% 210.87% 100.00%
NP 55,577 50,888 59,212 76,978 65,732 47,174 30,360 10.60%
  YoY % 9.22% -14.06% -23.08% 17.11% 39.34% 55.38% -
  Horiz. % 183.06% 167.62% 195.03% 253.55% 216.51% 155.38% 100.00%
NP to SH 55,581 50,953 59,208 76,978 65,732 47,174 30,533 10.49%
  YoY % 9.08% -13.94% -23.09% 17.11% 39.34% 54.50% -
  Horiz. % 182.03% 166.88% 193.91% 252.11% 215.28% 154.50% 100.00%
Tax Rate 25.78 % 25.81 % 26.16 % 23.75 % 26.02 % 26.07 % 20.63 % 3.78%
  YoY % -0.12% -1.34% 10.15% -8.72% -0.19% 26.37% -
  Horiz. % 124.96% 125.11% 126.81% 115.12% 126.13% 126.37% 100.00%
Total Cost 1,250,885 884,110 758,196 863,454 1,029,854 1,192,773 871,100 6.21%
  YoY % 41.49% 16.61% -12.19% -16.16% -13.66% 36.93% -
  Horiz. % 143.60% 101.49% 87.04% 99.12% 118.22% 136.93% 100.00%
Net Worth 698,372 632,555 568,290 505,743 438,400 377,949 286,394 16.01%
  YoY % 10.40% 11.31% 12.37% 15.36% 15.99% 31.97% -
  Horiz. % 243.85% 220.87% 198.43% 176.59% 153.08% 131.97% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 698,372 632,555 568,290 505,743 438,400 377,949 286,394 16.01%
  YoY % 10.40% 11.31% 12.37% 15.36% 15.99% 31.97% -
  Horiz. % 243.85% 220.87% 198.43% 176.59% 153.08% 131.97% 100.00%
NOSH 337,215 327,105 312,059 304,664 300,603 290,573 240,546 5.79%
  YoY % 3.09% 4.82% 2.43% 1.35% 3.45% 20.80% -
  Horiz. % 140.19% 135.98% 129.73% 126.66% 124.97% 120.80% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.25 % 5.44 % 7.24 % 8.19 % 6.00 % 3.80 % 3.37 % 3.94%
  YoY % -21.88% -24.86% -11.60% 36.50% 57.89% 12.76% -
  Horiz. % 126.11% 161.42% 214.84% 243.03% 178.04% 112.76% 100.00%
ROE 7.96 % 8.06 % 10.42 % 15.22 % 14.99 % 12.48 % 10.66 % -4.75%
  YoY % -1.24% -22.65% -31.54% 1.53% 20.11% 17.07% -
  Horiz. % 74.67% 75.61% 97.75% 142.78% 140.62% 117.07% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 387.43 285.84 261.94 308.68 364.46 426.72 374.76 0.56%
  YoY % 35.54% 9.12% -15.14% -15.30% -14.59% 13.86% -
  Horiz. % 103.38% 76.27% 69.90% 82.37% 97.25% 113.86% 100.00%
EPS 16.65 15.79 18.97 25.27 21.87 16.24 12.69 4.63%
  YoY % 5.45% -16.76% -24.93% 15.55% 34.67% 27.97% -
  Horiz. % 131.21% 124.43% 149.49% 199.13% 172.34% 127.97% 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 2.0710 1.9338 1.8211 1.6600 1.4584 1.3007 1.1906 9.66%
  YoY % 7.09% 6.19% 9.70% 13.82% 12.12% 9.25% -
  Horiz. % 173.95% 162.42% 152.96% 139.43% 122.49% 109.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 384.46 275.14 240.54 276.74 322.40 364.88 265.28 6.38%
  YoY % 39.73% 14.38% -13.08% -14.16% -11.64% 37.55% -
  Horiz. % 144.93% 103.72% 90.67% 104.32% 121.53% 137.55% 100.00%
EPS 16.36 14.99 17.42 22.65 19.34 13.88 8.99 10.49%
  YoY % 9.14% -13.95% -23.09% 17.11% 39.34% 54.39% -
  Horiz. % 181.98% 166.74% 193.77% 251.95% 215.13% 154.39% 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 2.0551 1.8614 1.6723 1.4883 1.2901 1.1122 0.8428 16.01%
  YoY % 10.41% 11.31% 12.36% 15.36% 16.00% 31.96% -
  Horiz. % 243.84% 220.86% 198.42% 176.59% 153.07% 131.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.2100 1.2500 2.2300 2.1400 1.2000 1.4800 1.9500 -
P/RPS 0.31 0.44 0.85 0.69 0.33 0.35 0.52 -8.26%
  YoY % -29.55% -48.24% 23.19% 109.09% -5.71% -32.69% -
  Horiz. % 59.62% 84.62% 163.46% 132.69% 63.46% 67.31% 100.00%
P/EPS 7.34 8.02 11.75 8.47 5.49 9.12 15.36 -11.57%
  YoY % -8.48% -31.74% 38.72% 54.28% -39.80% -40.62% -
  Horiz. % 47.79% 52.21% 76.50% 55.14% 35.74% 59.38% 100.00%
EY 13.62 12.46 8.51 11.81 18.22 10.97 6.51 13.09%
  YoY % 9.31% 46.42% -27.94% -35.18% 66.09% 68.51% -
  Horiz. % 209.22% 191.40% 130.72% 181.41% 279.88% 168.51% 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 0.58 0.65 1.22 1.29 0.82 1.14 1.64 -15.90%
  YoY % -10.77% -46.72% -5.43% 57.32% -28.07% -30.49% -
  Horiz. % 35.37% 39.63% 74.39% 78.66% 50.00% 69.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 -
Price 1.2800 1.1800 2.3200 2.0600 1.2900 1.3300 1.8900 -
P/RPS 0.33 0.41 0.89 0.67 0.35 0.31 0.50 -6.69%
  YoY % -19.51% -53.93% 32.84% 91.43% 12.90% -38.00% -
  Horiz. % 66.00% 82.00% 178.00% 134.00% 70.00% 62.00% 100.00%
P/EPS 7.77 7.58 12.23 8.15 5.90 8.19 14.89 -10.27%
  YoY % 2.51% -38.02% 50.06% 38.14% -27.96% -45.00% -
  Horiz. % 52.18% 50.91% 82.14% 54.73% 39.62% 55.00% 100.00%
EY 12.88 13.20 8.18 12.27 16.95 12.21 6.72 11.45%
  YoY % -2.42% 61.37% -33.33% -27.61% 38.82% 81.70% -
  Horiz. % 191.67% 196.43% 121.73% 182.59% 252.23% 181.70% 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 0.62 0.61 1.27 1.24 0.88 1.02 1.59 -14.52%
  YoY % 1.64% -51.97% 2.42% 40.91% -13.73% -35.85% -
  Horiz. % 38.99% 38.36% 79.87% 77.99% 55.35% 64.15% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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