Highlights

[KIMLUN] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     26.61%    YoY -     -25.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 883,700 680,716 939,180 1,288,660 1,330,748 857,612 793,388 1.81%
  YoY % 29.82% -27.52% -27.12% -3.16% 55.17% 8.09% -
  Horiz. % 111.38% 85.80% 118.38% 162.42% 167.73% 108.09% 100.00%
PBT 68,516 79,388 90,860 77,032 102,712 47,260 56,108 3.38%
  YoY % -13.69% -12.63% 17.95% -25.00% 117.33% -15.77% -
  Horiz. % 122.11% 141.49% 161.94% 137.29% 183.06% 84.23% 100.00%
Tax -18,156 -17,860 -22,448 -20,568 -26,836 -11,716 -13,736 4.76%
  YoY % -1.66% 20.44% -9.14% 23.36% -129.05% 14.71% -
  Horiz. % 132.18% 130.02% 163.42% 149.74% 195.37% 85.29% 100.00%
NP 50,360 61,528 68,412 56,464 75,876 35,544 42,372 2.92%
  YoY % -18.15% -10.06% 21.16% -25.58% 113.47% -16.11% -
  Horiz. % 118.85% 145.21% 161.46% 133.26% 179.07% 83.89% 100.00%
NP to SH 50,588 61,524 68,412 56,464 75,876 35,820 42,452 2.96%
  YoY % -17.78% -10.07% 21.16% -25.58% 111.83% -15.62% -
  Horiz. % 119.17% 144.93% 161.15% 133.01% 178.73% 84.38% 100.00%
Tax Rate 26.50 % 22.50 % 24.71 % 26.70 % 26.13 % 24.79 % 24.48 % 1.33%
  YoY % 17.78% -8.94% -7.45% 2.18% 5.41% 1.27% -
  Horiz. % 108.25% 91.91% 100.94% 109.07% 106.74% 101.27% 100.00%
Total Cost 833,340 619,188 870,768 1,232,196 1,254,872 822,068 751,016 1.75%
  YoY % 34.59% -28.89% -29.33% -1.81% 52.65% 9.46% -
  Horiz. % 110.96% 82.45% 115.95% 164.07% 167.09% 109.46% 100.00%
Net Worth 620,480 554,336 476,900 414,319 344,881 284,200 234,644 17.59%
  YoY % 11.93% 16.24% 15.10% 20.13% 21.35% 21.12% -
  Horiz. % 264.43% 236.25% 203.24% 176.57% 146.98% 121.12% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 620,480 554,336 476,900 414,319 344,881 284,200 234,644 17.59%
  YoY % 11.93% 16.24% 15.10% 20.13% 21.35% 21.12% -
  Horiz. % 264.43% 236.25% 203.24% 176.57% 146.98% 121.12% 100.00%
NOSH 320,662 310,100 300,579 300,340 270,347 240,725 231,724 5.56%
  YoY % 3.41% 3.17% 0.08% 11.09% 12.31% 3.88% -
  Horiz. % 138.38% 133.82% 129.71% 129.61% 116.67% 103.88% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.70 % 9.04 % 7.28 % 4.38 % 5.70 % 4.14 % 5.34 % 1.09%
  YoY % -36.95% 24.18% 66.21% -23.16% 37.68% -22.47% -
  Horiz. % 106.74% 169.29% 136.33% 82.02% 106.74% 77.53% 100.00%
ROE 8.15 % 11.10 % 14.35 % 13.63 % 22.00 % 12.60 % 18.09 % -12.44%
  YoY % -26.58% -22.65% 5.28% -38.05% 74.60% -30.35% -
  Horiz. % 45.05% 61.36% 79.33% 75.35% 121.61% 69.65% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 275.59 219.51 312.46 429.07 492.24 356.26 342.38 -3.55%
  YoY % 25.55% -29.75% -27.18% -12.83% 38.17% 4.05% -
  Horiz. % 80.49% 64.11% 91.26% 125.32% 143.77% 104.05% 100.00%
EPS 15.64 19.84 22.76 18.80 28.08 14.88 18.32 -2.60%
  YoY % -21.17% -12.83% 21.06% -33.05% 88.71% -18.78% -
  Horiz. % 85.37% 108.30% 124.24% 102.62% 153.28% 81.22% 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 1.9350 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 11.39%
  YoY % 8.25% 12.67% 15.01% 8.14% 8.06% 16.59% -
  Horiz. % 191.09% 176.54% 156.69% 136.23% 125.98% 116.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 260.05 200.32 276.37 379.22 391.60 252.37 233.47 1.81%
  YoY % 29.82% -27.52% -27.12% -3.16% 55.17% 8.10% -
  Horiz. % 111.38% 85.80% 118.37% 162.43% 167.73% 108.10% 100.00%
EPS 14.89 18.10 20.13 16.62 22.33 10.54 12.49 2.97%
  YoY % -17.73% -10.08% 21.12% -25.57% 111.86% -15.61% -
  Horiz. % 119.22% 144.92% 161.17% 133.07% 178.78% 84.39% 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 1.8259 1.6313 1.4034 1.2192 1.0149 0.8363 0.6905 17.59%
  YoY % 11.93% 16.24% 15.11% 20.13% 21.36% 21.12% -
  Horiz. % 264.43% 236.25% 203.24% 176.57% 146.98% 121.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.0400 2.2400 1.8300 1.2800 1.6000 1.4700 1.6100 -
P/RPS 0.74 1.02 0.59 0.30 0.33 0.41 0.47 7.86%
  YoY % -27.45% 72.88% 96.67% -9.09% -19.51% -12.77% -
  Horiz. % 157.45% 217.02% 125.53% 63.83% 70.21% 87.23% 100.00%
P/EPS 12.93 11.29 8.04 6.81 5.70 9.88 8.79 6.64%
  YoY % 14.53% 40.42% 18.06% 19.47% -42.31% 12.40% -
  Horiz. % 147.10% 128.44% 91.47% 77.47% 64.85% 112.40% 100.00%
EY 7.73 8.86 12.44 14.69 17.54 10.12 11.38 -6.24%
  YoY % -12.75% -28.78% -15.32% -16.25% 73.32% -11.07% -
  Horiz. % 67.93% 77.86% 109.31% 129.09% 154.13% 88.93% 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 1.05 1.25 1.15 0.93 1.25 1.25 1.59 -6.68%
  YoY % -16.00% 8.70% 23.66% -25.60% 0.00% -21.38% -
  Horiz. % 66.04% 78.62% 72.33% 58.49% 78.62% 78.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 -
Price 1.7200 2.2800 1.7800 1.2800 1.6400 2.0200 1.4700 -
P/RPS 0.62 1.04 0.57 0.30 0.33 0.57 0.43 6.29%
  YoY % -40.38% 82.46% 90.00% -9.09% -42.11% 32.56% -
  Horiz. % 144.19% 241.86% 132.56% 69.77% 76.74% 132.56% 100.00%
P/EPS 10.90 11.49 7.82 6.81 5.84 13.58 8.02 5.24%
  YoY % -5.13% 46.93% 14.83% 16.61% -57.00% 69.33% -
  Horiz. % 135.91% 143.27% 97.51% 84.91% 72.82% 169.33% 100.00%
EY 9.17 8.70 12.79 14.69 17.11 7.37 12.46 -4.98%
  YoY % 5.40% -31.98% -12.93% -14.14% 132.16% -40.85% -
  Horiz. % 73.60% 69.82% 102.65% 117.90% 137.32% 59.15% 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 0.89 1.28 1.12 0.93 1.29 1.71 1.45 -7.81%
  YoY % -30.47% 14.29% 20.43% -27.91% -24.56% 17.93% -
  Horiz. % 61.38% 88.28% 77.24% 64.14% 88.97% 117.93% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers