Highlights

[KIMLUN] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -3.24%    YoY -     21.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,274,228 883,700 680,716 939,180 1,288,660 1,330,748 857,612 6.82%
  YoY % 44.19% 29.82% -27.52% -27.12% -3.16% 55.17% -
  Horiz. % 148.58% 103.04% 79.37% 109.51% 150.26% 155.17% 100.00%
PBT 86,676 68,516 79,388 90,860 77,032 102,712 47,260 10.63%
  YoY % 26.50% -13.69% -12.63% 17.95% -25.00% 117.33% -
  Horiz. % 183.40% 144.98% 167.98% 192.26% 163.00% 217.33% 100.00%
Tax -23,052 -18,156 -17,860 -22,448 -20,568 -26,836 -11,716 11.93%
  YoY % -26.97% -1.66% 20.44% -9.14% 23.36% -129.05% -
  Horiz. % 196.76% 154.97% 152.44% 191.60% 175.55% 229.05% 100.00%
NP 63,624 50,360 61,528 68,412 56,464 75,876 35,544 10.19%
  YoY % 26.34% -18.15% -10.06% 21.16% -25.58% 113.47% -
  Horiz. % 179.00% 141.68% 173.10% 192.47% 158.86% 213.47% 100.00%
NP to SH 63,724 50,588 61,524 68,412 56,464 75,876 35,820 10.07%
  YoY % 25.97% -17.78% -10.07% 21.16% -25.58% 111.83% -
  Horiz. % 177.90% 141.23% 171.76% 190.99% 157.63% 211.83% 100.00%
Tax Rate 26.60 % 26.50 % 22.50 % 24.71 % 26.70 % 26.13 % 24.79 % 1.18%
  YoY % 0.38% 17.78% -8.94% -7.45% 2.18% 5.41% -
  Horiz. % 107.30% 106.90% 90.76% 99.68% 107.70% 105.41% 100.00%
Total Cost 1,210,604 833,340 619,188 870,768 1,232,196 1,254,872 822,068 6.66%
  YoY % 45.27% 34.59% -28.89% -29.33% -1.81% 52.65% -
  Horiz. % 147.26% 101.37% 75.32% 105.92% 149.89% 152.65% 100.00%
Net Worth 680,435 620,480 554,336 476,900 414,319 344,881 284,200 15.66%
  YoY % 9.66% 11.93% 16.24% 15.10% 20.13% 21.35% -
  Horiz. % 239.42% 218.32% 195.05% 167.80% 145.78% 121.35% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 680,435 620,480 554,336 476,900 414,319 344,881 284,200 15.66%
  YoY % 9.66% 11.93% 16.24% 15.10% 20.13% 21.35% -
  Horiz. % 239.42% 218.32% 195.05% 167.80% 145.78% 121.35% 100.00%
NOSH 331,871 320,662 310,100 300,579 300,340 270,347 240,725 5.49%
  YoY % 3.50% 3.41% 3.17% 0.08% 11.09% 12.31% -
  Horiz. % 137.86% 133.21% 128.82% 124.86% 124.76% 112.31% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.99 % 5.70 % 9.04 % 7.28 % 4.38 % 5.70 % 4.14 % 3.16%
  YoY % -12.46% -36.95% 24.18% 66.21% -23.16% 37.68% -
  Horiz. % 120.53% 137.68% 218.36% 175.85% 105.80% 137.68% 100.00%
ROE 9.37 % 8.15 % 11.10 % 14.35 % 13.63 % 22.00 % 12.60 % -4.81%
  YoY % 14.97% -26.58% -22.65% 5.28% -38.05% 74.60% -
  Horiz. % 74.37% 64.68% 88.10% 113.89% 108.17% 174.60% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 383.95 275.59 219.51 312.46 429.07 492.24 356.26 1.25%
  YoY % 39.32% 25.55% -29.75% -27.18% -12.83% 38.17% -
  Horiz. % 107.77% 77.36% 61.62% 87.71% 120.44% 138.17% 100.00%
EPS 19.20 15.64 19.84 22.76 18.80 28.08 14.88 4.34%
  YoY % 22.76% -21.17% -12.83% 21.06% -33.05% 88.71% -
  Horiz. % 129.03% 105.11% 133.33% 152.96% 126.34% 188.71% 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 2.0503 1.9350 1.7876 1.5866 1.3795 1.2757 1.1806 9.63%
  YoY % 5.96% 8.25% 12.67% 15.01% 8.14% 8.06% -
  Horiz. % 173.67% 163.90% 151.41% 134.39% 116.85% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 374.97 260.05 200.32 276.37 379.22 391.60 252.37 6.82%
  YoY % 44.19% 29.82% -27.52% -27.12% -3.16% 55.17% -
  Horiz. % 148.58% 103.04% 79.38% 109.51% 150.26% 155.17% 100.00%
EPS 18.75 14.89 18.10 20.13 16.62 22.33 10.54 10.07%
  YoY % 25.92% -17.73% -10.08% 21.12% -25.57% 111.86% -
  Horiz. % 177.89% 141.27% 171.73% 190.99% 157.69% 211.86% 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 2.0023 1.8259 1.6313 1.4034 1.2192 1.0149 0.8363 15.66%
  YoY % 9.66% 11.93% 16.24% 15.11% 20.13% 21.36% -
  Horiz. % 239.42% 218.33% 195.06% 167.81% 145.79% 121.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1800 2.0400 2.2400 1.8300 1.2800 1.6000 1.4700 -
P/RPS 0.31 0.74 1.02 0.59 0.30 0.33 0.41 -4.55%
  YoY % -58.11% -27.45% 72.88% 96.67% -9.09% -19.51% -
  Horiz. % 75.61% 180.49% 248.78% 143.90% 73.17% 80.49% 100.00%
P/EPS 6.15 12.93 11.29 8.04 6.81 5.70 9.88 -7.59%
  YoY % -52.44% 14.53% 40.42% 18.06% 19.47% -42.31% -
  Horiz. % 62.25% 130.87% 114.27% 81.38% 68.93% 57.69% 100.00%
EY 16.27 7.73 8.86 12.44 14.69 17.54 10.12 8.23%
  YoY % 110.48% -12.75% -28.78% -15.32% -16.25% 73.32% -
  Horiz. % 160.77% 76.38% 87.55% 122.92% 145.16% 173.32% 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 1.05 1.25 1.15 0.93 1.25 1.25 -12.01%
  YoY % -44.76% -16.00% 8.70% 23.66% -25.60% 0.00% -
  Horiz. % 46.40% 84.00% 100.00% 92.00% 74.40% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 -
Price 1.3900 1.7200 2.2800 1.7800 1.2800 1.6400 2.0200 -
P/RPS 0.36 0.62 1.04 0.57 0.30 0.33 0.57 -7.37%
  YoY % -41.94% -40.38% 82.46% 90.00% -9.09% -42.11% -
  Horiz. % 63.16% 108.77% 182.46% 100.00% 52.63% 57.89% 100.00%
P/EPS 7.24 10.90 11.49 7.82 6.81 5.84 13.58 -9.95%
  YoY % -33.58% -5.13% 46.93% 14.83% 16.61% -57.00% -
  Horiz. % 53.31% 80.27% 84.61% 57.58% 50.15% 43.00% 100.00%
EY 13.81 9.17 8.70 12.79 14.69 17.11 7.37 11.03%
  YoY % 50.60% 5.40% -31.98% -12.93% -14.14% 132.16% -
  Horiz. % 187.38% 124.42% 118.05% 173.54% 199.32% 232.16% 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 0.68 0.89 1.28 1.12 0.93 1.29 1.71 -14.24%
  YoY % -23.60% -30.47% 14.29% 20.43% -27.91% -24.56% -
  Horiz. % 39.77% 52.05% 74.85% 65.50% 54.39% 75.44% 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.
 


 

250  295  524  1205 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers