Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     141.03%    YoY -     38.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 438,896 364,977 481,150 580,629 639,315 448,675 446,144 -0.27%
  YoY % 20.25% -24.14% -17.13% -9.18% 42.49% 0.57% -
  Horiz. % 98.38% 81.81% 107.85% 130.14% 143.30% 100.57% 100.00%
PBT 30,874 39,817 53,760 40,044 36,192 20,960 33,736 -1.47%
  YoY % -22.46% -25.94% 34.25% 10.64% 72.67% -37.87% -
  Horiz. % 91.52% 118.03% 159.35% 118.70% 107.28% 62.13% 100.00%
Tax -8,450 -9,638 -12,536 -10,344 -9,573 -5,086 -8,418 0.06%
  YoY % 12.33% 23.12% -21.19% -8.05% -88.22% 39.58% -
  Horiz. % 100.38% 114.49% 148.92% 122.88% 113.72% 60.42% 100.00%
NP 22,424 30,179 41,224 29,700 26,619 15,874 25,318 -2.00%
  YoY % -25.70% -26.79% 38.80% 11.57% 67.69% -37.30% -
  Horiz. % 88.57% 119.20% 162.82% 117.31% 105.14% 62.70% 100.00%
NP to SH 22,495 30,176 41,224 29,700 26,619 15,987 25,358 -1.98%
  YoY % -25.45% -26.80% 38.80% 11.57% 66.50% -36.95% -
  Horiz. % 88.71% 119.00% 162.57% 117.12% 104.97% 63.05% 100.00%
Tax Rate 27.37 % 24.21 % 23.32 % 25.83 % 26.45 % 24.27 % 24.95 % 1.55%
  YoY % 13.05% 3.82% -9.72% -2.34% 8.98% -2.73% -
  Horiz. % 109.70% 97.03% 93.47% 103.53% 106.01% 97.27% 100.00%
Total Cost 416,472 334,798 439,926 550,929 612,696 432,801 420,826 -0.17%
  YoY % 24.40% -23.90% -20.15% -10.08% 41.57% 2.85% -
  Horiz. % 98.97% 79.56% 104.54% 130.92% 145.59% 102.85% 100.00%
Net Worth 618,317 549,029 483,390 418,836 362,605 279,327 246,260 16.58%
  YoY % 12.62% 13.58% 15.41% 15.51% 29.81% 13.43% -
  Horiz. % 251.08% 222.95% 196.29% 170.08% 147.24% 113.43% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 618,317 549,029 483,390 418,836 362,605 279,327 246,260 16.58%
  YoY % 12.62% 13.58% 15.41% 15.51% 29.81% 13.43% -
  Horiz. % 251.08% 222.95% 196.29% 170.08% 147.24% 113.43% 100.00%
NOSH 323,625 310,133 300,466 300,607 285,381 240,406 236,108 5.39%
  YoY % 4.35% 3.22% -0.05% 5.34% 18.71% 1.82% -
  Horiz. % 137.07% 131.35% 127.26% 127.32% 120.87% 101.82% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.11 % 8.27 % 8.57 % 5.12 % 4.16 % 3.54 % 5.67 % -1.72%
  YoY % -38.21% -3.50% 67.38% 23.08% 17.51% -37.57% -
  Horiz. % 90.12% 145.86% 151.15% 90.30% 73.37% 62.43% 100.00%
ROE 3.64 % 5.50 % 8.53 % 7.09 % 7.34 % 5.72 % 10.30 % -15.91%
  YoY % -33.82% -35.52% 20.31% -3.41% 28.32% -44.47% -
  Horiz. % 35.34% 53.40% 82.82% 68.83% 71.26% 55.53% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 135.62 117.68 160.13 193.15 224.02 186.63 188.96 -5.38%
  YoY % 15.24% -26.51% -17.10% -13.78% 20.03% -1.23% -
  Horiz. % 71.77% 62.28% 84.74% 102.22% 118.55% 98.77% 100.00%
EPS 7.02 9.73 13.72 9.88 9.32 6.65 10.74 -6.84%
  YoY % -27.85% -29.08% 38.87% 6.01% 40.15% -38.08% -
  Horiz. % 65.36% 90.60% 127.75% 91.99% 86.78% 61.92% 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 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 10.61%
  YoY % 7.93% 10.04% 15.47% 9.66% 9.36% 11.40% -
  Horiz. % 183.18% 169.73% 154.25% 133.59% 121.82% 111.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 132.24 109.97 144.97 174.95 192.63 135.19 134.42 -0.27%
  YoY % 20.25% -24.14% -17.14% -9.18% 42.49% 0.57% -
  Horiz. % 98.38% 81.81% 107.85% 130.15% 143.30% 100.57% 100.00%
EPS 6.78 9.09 12.42 8.95 8.02 4.82 7.64 -1.97%
  YoY % -25.41% -26.81% 38.77% 11.60% 66.39% -36.91% -
  Horiz. % 88.74% 118.98% 162.57% 117.15% 104.97% 63.09% 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 1.8630 1.6542 1.4565 1.2620 1.0925 0.8416 0.7420 16.57%
  YoY % 12.62% 13.57% 15.41% 15.51% 29.81% 13.42% -
  Horiz. % 251.08% 222.94% 196.29% 170.08% 147.24% 113.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 -
P/RPS 1.01 1.93 1.13 0.67 0.71 1.10 0.80 3.96%
  YoY % -47.67% 70.80% 68.66% -5.63% -35.45% 37.50% -
  Horiz. % 126.25% 241.25% 141.25% 83.75% 88.75% 137.50% 100.00%
P/EPS 19.71 23.33 13.19 13.16 16.94 30.98 14.06 5.79%
  YoY % -15.52% 76.88% 0.23% -22.31% -45.32% 120.34% -
  Horiz. % 140.18% 165.93% 93.81% 93.60% 120.48% 220.34% 100.00%
EY 5.07 4.29 7.58 7.60 5.90 3.23 7.11 -5.48%
  YoY % 18.18% -43.40% -0.26% 28.81% 82.66% -54.57% -
  Horiz. % 71.31% 60.34% 106.61% 106.89% 82.98% 45.43% 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 0.72 1.28 1.13 0.93 1.24 1.77 1.45 -11.01%
  YoY % -43.75% 13.27% 21.51% -25.00% -29.94% 22.07% -
  Horiz. % 49.66% 88.28% 77.93% 64.14% 85.52% 122.07% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 -
P/RPS 1.04 1.84 1.14 0.56 0.70 1.00 0.74 5.83%
  YoY % -43.48% 61.40% 103.57% -20.00% -30.00% 35.14% -
  Horiz. % 140.54% 248.65% 154.05% 75.68% 94.59% 135.14% 100.00%
P/EPS 20.29 22.20 13.27 11.03 16.72 27.97 13.04 7.64%
  YoY % -8.60% 67.29% 20.31% -34.03% -40.22% 114.49% -
  Horiz. % 155.60% 170.25% 101.76% 84.59% 128.22% 214.49% 100.00%
EY 4.93 4.50 7.54 9.06 5.98 3.58 7.67 -7.10%
  YoY % 9.56% -40.32% -16.78% 51.51% 67.04% -53.32% -
  Horiz. % 64.28% 58.67% 98.31% 118.12% 77.97% 46.68% 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 0.74 1.22 1.13 0.78 1.23 1.60 1.34 -9.42%
  YoY % -39.34% 7.96% 44.87% -36.59% -23.12% 19.40% -
  Horiz. % 55.22% 91.04% 84.33% 58.21% 91.79% 119.40% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

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. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
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