Highlights

[KIMLUN] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -24.90%    YoY -     -10.07%
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 - 331,891
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 266.26 205.10 282.98 388.28 400.96 258.40 239.05 1.81%
  YoY % 29.82% -27.52% -27.12% -3.16% 55.17% 8.09% -
  Horiz. % 111.38% 85.80% 118.38% 162.43% 167.73% 108.09% 100.00%
EPS 15.24 18.54 20.61 17.01 22.86 10.79 12.79 2.96%
  YoY % -17.80% -10.04% 21.16% -25.59% 111.86% -15.64% -
  Horiz. % 119.16% 144.96% 161.14% 132.99% 178.73% 84.36% 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 1.8695 1.6702 1.4369 1.2484 1.0391 0.8563 0.7070 17.59%
  YoY % 11.93% 16.24% 15.10% 20.14% 21.35% 21.12% -
  Horiz. % 264.43% 236.24% 203.24% 176.58% 146.97% 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.
 


 

160  141  439  1445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DYNACIA 0.0950.00 
 MTRONIC-OR 0.005-0.025 
 PERDANA 0.44+0.01 
 SAPNRG-WA 0.145+0.01 
 HSI-C5D 0.41+0.01 
 JAG 0.0550.00 
 SENDAI 0.505+0.03 
 HSI-H6F 0.19-0.01 
 SAPNRG 0.35+0.01 
 HUAAN 0.265+0.01 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers