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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS