Highlights

[KIMLUN] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     112.45%    YoY -     111.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 680,716 939,180 1,288,660 1,330,748 857,612 793,388 538,436 3.98%
  YoY % -27.52% -27.12% -3.16% 55.17% 8.09% 47.35% -
  Horiz. % 126.42% 174.43% 239.33% 247.15% 159.28% 147.35% 100.00%
PBT 79,388 90,860 77,032 102,712 47,260 56,108 51,936 7.32%
  YoY % -12.63% 17.95% -25.00% 117.33% -15.77% 8.03% -
  Horiz. % 152.86% 174.95% 148.32% 197.77% 91.00% 108.03% 100.00%
Tax -17,860 -22,448 -20,568 -26,836 -11,716 -13,736 -13,704 4.51%
  YoY % 20.44% -9.14% 23.36% -129.05% 14.71% -0.23% -
  Horiz. % 130.33% 163.81% 150.09% 195.83% 85.49% 100.23% 100.00%
NP 61,528 68,412 56,464 75,876 35,544 42,372 38,232 8.25%
  YoY % -10.06% 21.16% -25.58% 113.47% -16.11% 10.83% -
  Horiz. % 160.93% 178.94% 147.69% 198.46% 92.97% 110.83% 100.00%
NP to SH 61,524 68,412 56,464 75,876 35,820 42,452 38,232 8.24%
  YoY % -10.07% 21.16% -25.58% 111.83% -15.62% 11.04% -
  Horiz. % 160.92% 178.94% 147.69% 198.46% 93.69% 111.04% 100.00%
Tax Rate 22.50 % 24.71 % 26.70 % 26.13 % 24.79 % 24.48 % 26.39 % -2.62%
  YoY % -8.94% -7.45% 2.18% 5.41% 1.27% -7.24% -
  Horiz. % 85.26% 93.63% 101.17% 99.01% 93.94% 92.76% 100.00%
Total Cost 619,188 870,768 1,232,196 1,254,872 822,068 751,016 500,204 3.62%
  YoY % -28.89% -29.33% -1.81% 52.65% 9.46% 50.14% -
  Horiz. % 123.79% 174.08% 246.34% 250.87% 164.35% 150.14% 100.00%
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.09%
  YoY % 16.24% 15.10% 20.13% 21.35% 21.12% 20.86% -
  Horiz. % 285.53% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.09%
  YoY % 16.24% 15.10% 20.13% 21.35% 21.12% 20.86% -
  Horiz. % 285.53% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
NOSH 310,100 300,579 300,340 270,347 240,725 231,724 229,208 5.16%
  YoY % 3.17% 0.08% 11.09% 12.31% 3.88% 1.10% -
  Horiz. % 135.29% 131.14% 131.03% 117.95% 105.02% 101.10% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.04 % 7.28 % 4.38 % 5.70 % 4.14 % 5.34 % 7.10 % 4.10%
  YoY % 24.18% 66.21% -23.16% 37.68% -22.47% -24.79% -
  Horiz. % 127.32% 102.54% 61.69% 80.28% 58.31% 75.21% 100.00%
ROE 11.10 % 14.35 % 13.63 % 22.00 % 12.60 % 18.09 % 19.69 % -9.10%
  YoY % -22.65% 5.28% -38.05% 74.60% -30.35% -8.13% -
  Horiz. % 56.37% 72.88% 69.22% 111.73% 63.99% 91.87% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 219.51 312.46 429.07 492.24 356.26 342.38 234.91 -1.12%
  YoY % -29.75% -27.18% -12.83% 38.17% 4.05% 45.75% -
  Horiz. % 93.44% 133.01% 182.65% 209.54% 151.66% 145.75% 100.00%
EPS 19.84 22.76 18.80 28.08 14.88 18.32 16.68 2.93%
  YoY % -12.83% 21.06% -33.05% 88.71% -18.78% 9.83% -
  Horiz. % 118.94% 136.45% 112.71% 168.35% 89.21% 109.83% 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 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 0.8470 13.24%
  YoY % 12.67% 15.01% 8.14% 8.06% 16.59% 19.55% -
  Horiz. % 211.05% 187.32% 162.87% 150.61% 139.39% 119.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 200.32 276.37 379.22 391.60 252.37 233.47 158.45 3.98%
  YoY % -27.52% -27.12% -3.16% 55.17% 8.10% 47.35% -
  Horiz. % 126.42% 174.42% 239.33% 247.14% 159.27% 147.35% 100.00%
EPS 18.10 20.13 16.62 22.33 10.54 12.49 11.25 8.24%
  YoY % -10.08% 21.12% -25.57% 111.86% -15.61% 11.02% -
  Horiz. % 160.89% 178.93% 147.73% 198.49% 93.69% 111.02% 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 1.6313 1.4034 1.2192 1.0149 0.8363 0.6905 0.5713 19.09%
  YoY % 16.24% 15.11% 20.13% 21.36% 21.12% 20.86% -
  Horiz. % 285.54% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.2400 1.8300 1.2800 1.6000 1.4700 1.6100 1.7600 -
P/RPS 1.02 0.59 0.30 0.33 0.41 0.47 0.75 5.25%
  YoY % 72.88% 96.67% -9.09% -19.51% -12.77% -37.33% -
  Horiz. % 136.00% 78.67% 40.00% 44.00% 54.67% 62.67% 100.00%
P/EPS 11.29 8.04 6.81 5.70 9.88 8.79 10.55 1.14%
  YoY % 40.42% 18.06% 19.47% -42.31% 12.40% -16.68% -
  Horiz. % 107.01% 76.21% 64.55% 54.03% 93.65% 83.32% 100.00%
EY 8.86 12.44 14.69 17.54 10.12 11.38 9.48 -1.12%
  YoY % -28.78% -15.32% -16.25% 73.32% -11.07% 20.04% -
  Horiz. % 93.46% 131.22% 154.96% 185.02% 106.75% 120.04% 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 1.25 1.15 0.93 1.25 1.25 1.59 2.08 -8.13%
  YoY % 8.70% 23.66% -25.60% 0.00% -21.38% -23.56% -
  Horiz. % 60.10% 55.29% 44.71% 60.10% 60.10% 76.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 -
Price 2.2800 1.7800 1.2800 1.6400 2.0200 1.4700 1.8000 -
P/RPS 1.04 0.57 0.30 0.33 0.57 0.43 0.77 5.13%
  YoY % 82.46% 90.00% -9.09% -42.11% 32.56% -44.16% -
  Horiz. % 135.06% 74.03% 38.96% 42.86% 74.03% 55.84% 100.00%
P/EPS 11.49 7.82 6.81 5.84 13.58 8.02 10.79 1.05%
  YoY % 46.93% 14.83% 16.61% -57.00% 69.33% -25.67% -
  Horiz. % 106.49% 72.47% 63.11% 54.12% 125.86% 74.33% 100.00%
EY 8.70 12.79 14.69 17.11 7.37 12.46 9.27 -1.05%
  YoY % -31.98% -12.93% -14.14% 132.16% -40.85% 34.41% -
  Horiz. % 93.85% 137.97% 158.47% 184.57% 79.50% 134.41% 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 1.28 1.12 0.93 1.29 1.71 1.45 2.13 -8.13%
  YoY % 14.29% 20.43% -27.91% -24.56% 17.93% -31.92% -
  Horiz. % 60.09% 52.58% 43.66% 60.56% 80.28% 68.08% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers