Highlights

[KIMLUN] YoY Annualized Quarter Result on 2013-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     16.97%    YoY -     -27.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 940,677 1,053,640 1,206,399 946,996 896,557 652,134 527,593 10.11%
  YoY % -10.72% -12.66% 27.39% 5.63% 37.48% 23.61% -
  Horiz. % 178.30% 199.71% 228.66% 179.49% 169.93% 123.61% 100.00%
PBT 108,971 93,362 59,839 38,175 60,735 58,291 47,934 14.65%
  YoY % 16.72% 56.02% 56.75% -37.14% 4.19% 21.61% -
  Horiz. % 227.34% 194.77% 124.84% 79.64% 126.71% 121.61% 100.00%
Tax -27,052 -22,660 -15,241 -2,699 -11,350 -15,616 -11,375 15.52%
  YoY % -19.38% -48.68% -464.69% 76.22% 27.32% -37.28% -
  Horiz. % 237.82% 199.21% 133.99% 23.73% 99.78% 137.28% 100.00%
NP 81,919 70,702 44,598 35,476 49,385 42,675 36,559 14.38%
  YoY % 15.87% 58.53% 25.71% -28.16% 15.72% 16.73% -
  Horiz. % 224.07% 193.39% 121.99% 97.04% 135.08% 116.73% 100.00%
NP to SH 81,921 70,702 44,598 35,715 49,501 42,712 36,559 14.38%
  YoY % 15.87% 58.53% 24.87% -27.85% 15.89% 16.83% -
  Horiz. % 224.08% 193.39% 121.99% 97.69% 135.40% 116.83% 100.00%
Tax Rate 24.82 % 24.27 % 25.47 % 7.07 % 18.69 % 26.79 % 23.73 % 0.75%
  YoY % 2.27% -4.71% 260.25% -62.17% -30.24% 12.90% -
  Horiz. % 104.59% 102.28% 107.33% 29.79% 78.76% 112.90% 100.00%
Total Cost 858,758 982,938 1,161,801 911,520 847,172 609,459 491,034 9.75%
  YoY % -12.63% -15.40% 27.46% 7.60% 39.00% 24.12% -
  Horiz. % 174.89% 200.18% 236.60% 185.63% 172.53% 124.12% 100.00%
Net Worth 539,218 459,803 390,463 299,176 272,526 216,152 164,515 21.86%
  YoY % 17.27% 17.76% 30.51% 9.78% 26.08% 31.39% -
  Horiz. % 327.76% 279.49% 237.34% 181.85% 165.65% 131.39% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,167 17,435 11,134 7,215 11,440 11,680 5,686 23.47%
  YoY % 15.67% 56.59% 54.31% -36.93% -2.05% 105.39% -
  Horiz. % 354.63% 306.58% 195.79% 126.88% 201.17% 205.39% 100.00%
Div Payout % 24.62 % 24.66 % 24.97 % 20.20 % 23.11 % 27.35 % 15.56 % 7.94%
  YoY % -0.16% -1.24% 23.61% -12.59% -15.50% 75.77% -
  Horiz. % 158.23% 158.48% 160.48% 129.82% 148.52% 175.77% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 539,218 459,803 390,463 299,176 272,526 216,152 164,515 21.86%
  YoY % 17.27% 17.76% 30.51% 9.78% 26.08% 31.39% -
  Horiz. % 327.76% 279.49% 237.34% 181.85% 165.65% 131.39% 100.00%
NOSH 310,270 300,603 293,008 240,514 238,347 229,024 203,105 7.31%
  YoY % 3.22% 2.59% 21.83% 0.91% 4.07% 12.76% -
  Horiz. % 152.76% 148.00% 144.26% 118.42% 117.35% 112.76% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.71 % 6.71 % 3.70 % 3.75 % 5.51 % 6.54 % 6.93 % 3.88%
  YoY % 29.81% 81.35% -1.33% -31.94% -15.75% -5.63% -
  Horiz. % 125.69% 96.83% 53.39% 54.11% 79.51% 94.37% 100.00%
ROE 15.19 % 15.38 % 11.42 % 11.94 % 18.16 % 19.76 % 22.22 % -6.14%
  YoY % -1.24% 34.68% -4.36% -34.25% -8.10% -11.07% -
  Horiz. % 68.36% 69.22% 51.40% 53.74% 81.73% 88.93% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 303.18 350.51 411.73 393.74 376.15 284.74 259.76 2.61%
  YoY % -13.50% -14.87% 4.57% 4.68% 32.10% 9.62% -
  Horiz. % 116.72% 134.94% 158.50% 151.58% 144.81% 109.62% 100.00%
EPS 26.77 23.52 15.22 14.85 20.77 18.66 18.00 6.83%
  YoY % 13.82% 54.53% 2.49% -28.50% 11.31% 3.67% -
  Horiz. % 148.72% 130.67% 84.56% 82.50% 115.39% 103.67% 100.00%
DPS 6.50 5.80 3.80 3.00 4.80 5.10 2.80 15.05%
  YoY % 12.07% 52.63% 26.67% -37.50% -5.88% 82.14% -
  Horiz. % 232.14% 207.14% 135.71% 107.14% 171.43% 182.14% 100.00%
NAPS 1.7379 1.5296 1.3326 1.2439 1.1434 0.9438 0.8100 13.55%
  YoY % 13.62% 14.78% 7.13% 8.79% 21.15% 16.52% -
  Horiz. % 214.56% 188.84% 164.52% 153.57% 141.16% 116.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 276.82 310.06 355.01 278.68 263.83 191.91 155.26 10.11%
  YoY % -10.72% -12.66% 27.39% 5.63% 37.48% 23.61% -
  Horiz. % 178.29% 199.70% 228.66% 179.49% 169.93% 123.61% 100.00%
EPS 24.11 20.81 13.12 10.51 14.57 12.57 10.76 14.38%
  YoY % 15.86% 58.61% 24.83% -27.87% 15.91% 16.82% -
  Horiz. % 224.07% 193.40% 121.93% 97.68% 135.41% 116.82% 100.00%
DPS 5.93 5.13 3.28 2.12 3.37 3.44 1.67 23.49%
  YoY % 15.59% 56.40% 54.72% -37.09% -2.03% 105.99% -
  Horiz. % 355.09% 307.19% 196.41% 126.95% 201.80% 205.99% 100.00%
NAPS 1.5868 1.3531 1.1490 0.8804 0.8020 0.6361 0.4841 21.86%
  YoY % 17.27% 17.76% 30.51% 9.78% 26.08% 31.40% -
  Horiz. % 327.78% 279.51% 237.35% 181.86% 165.67% 131.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.0800 1.3800 1.1900 1.8300 1.3900 1.3700 1.5600 -
P/RPS 0.69 0.39 0.29 0.46 0.37 0.48 0.60 2.35%
  YoY % 76.92% 34.48% -36.96% 24.32% -22.92% -20.00% -
  Horiz. % 115.00% 65.00% 48.33% 76.67% 61.67% 80.00% 100.00%
P/EPS 7.88 5.87 7.82 12.32 6.69 7.35 8.67 -1.58%
  YoY % 34.24% -24.94% -36.53% 84.16% -8.98% -15.22% -
  Horiz. % 90.89% 67.70% 90.20% 142.10% 77.16% 84.78% 100.00%
EY 12.69 17.04 12.79 8.11 14.94 13.61 11.54 1.59%
  YoY % -25.53% 33.23% 57.71% -45.72% 9.77% 17.94% -
  Horiz. % 109.97% 147.66% 110.83% 70.28% 129.46% 117.94% 100.00%
DY 3.13 4.20 3.19 1.64 3.45 3.72 1.79 9.75%
  YoY % -25.48% 31.66% 94.51% -52.46% -7.26% 107.82% -
  Horiz. % 174.86% 234.64% 178.21% 91.62% 192.74% 207.82% 100.00%
P/NAPS 1.20 0.90 0.89 1.47 1.22 1.45 1.93 -7.61%
  YoY % 33.33% 1.12% -39.46% 20.49% -15.86% -24.87% -
  Horiz. % 62.18% 46.63% 46.11% 76.17% 63.21% 75.13% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -
Price 2.1600 1.5200 1.2900 1.5900 1.3400 1.5000 1.5900 -
P/RPS 0.71 0.43 0.31 0.40 0.36 0.53 0.61 2.56%
  YoY % 65.12% 38.71% -22.50% 11.11% -32.08% -13.11% -
  Horiz. % 116.39% 70.49% 50.82% 65.57% 59.02% 86.89% 100.00%
P/EPS 8.18 6.46 8.48 10.71 6.45 8.04 8.83 -1.27%
  YoY % 26.63% -23.82% -20.82% 66.05% -19.78% -8.95% -
  Horiz. % 92.64% 73.16% 96.04% 121.29% 73.05% 91.05% 100.00%
EY 12.22 15.47 11.80 9.34 15.50 12.43 11.32 1.28%
  YoY % -21.01% 31.10% 26.34% -39.74% 24.70% 9.81% -
  Horiz. % 107.95% 136.66% 104.24% 82.51% 136.93% 109.81% 100.00%
DY 3.01 3.82 2.95 1.89 3.58 3.40 1.76 9.35%
  YoY % -21.20% 29.49% 56.08% -47.21% 5.29% 93.18% -
  Horiz. % 171.02% 217.05% 167.61% 107.39% 203.41% 193.18% 100.00%
P/NAPS 1.24 0.99 0.97 1.28 1.17 1.59 1.96 -7.34%
  YoY % 25.25% 2.06% -24.22% 9.40% -26.42% -18.88% -
  Horiz. % 63.27% 50.51% 49.49% 65.31% 59.69% 81.12% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  404  513  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.51+0.32 
 AIRASIA 0.85+0.025 
 K1 0.49+0.045 
 HLT 0.87+0.175 
 BCMALL 0.29+0.03 
 AAX 0.110.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers