Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     96.19%    YoY -     -26.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 643,723 438,896 364,977 481,150 580,629 639,315 448,675 6.20%
  YoY % 46.67% 20.25% -24.14% -17.13% -9.18% 42.49% -
  Horiz. % 143.47% 97.82% 81.35% 107.24% 129.41% 142.49% 100.00%
PBT 40,446 30,874 39,817 53,760 40,044 36,192 20,960 11.57%
  YoY % 31.00% -22.46% -25.94% 34.25% 10.64% 72.67% -
  Horiz. % 192.97% 147.30% 189.97% 256.49% 191.05% 172.67% 100.00%
Tax -11,108 -8,450 -9,638 -12,536 -10,344 -9,573 -5,086 13.90%
  YoY % -31.46% 12.33% 23.12% -21.19% -8.05% -88.22% -
  Horiz. % 218.40% 166.14% 189.50% 246.48% 203.38% 188.22% 100.00%
NP 29,338 22,424 30,179 41,224 29,700 26,619 15,874 10.77%
  YoY % 30.83% -25.70% -26.79% 38.80% 11.57% 67.69% -
  Horiz. % 184.82% 141.26% 190.12% 259.70% 187.10% 167.69% 100.00%
NP to SH 29,380 22,495 30,176 41,224 29,700 26,619 15,987 10.67%
  YoY % 30.61% -25.45% -26.80% 38.80% 11.57% 66.50% -
  Horiz. % 183.77% 140.71% 188.75% 257.86% 185.78% 166.50% 100.00%
Tax Rate 27.46 % 27.37 % 24.21 % 23.32 % 25.83 % 26.45 % 24.27 % 2.08%
  YoY % 0.33% 13.05% 3.82% -9.72% -2.34% 8.98% -
  Horiz. % 113.14% 112.77% 99.75% 96.09% 106.43% 108.98% 100.00%
Total Cost 614,385 416,472 334,798 439,926 550,929 612,696 432,801 6.01%
  YoY % 47.52% 24.40% -23.90% -20.15% -10.08% 41.57% -
  Horiz. % 141.96% 96.23% 77.36% 101.65% 127.29% 141.57% 100.00%
Net Worth 681,530 618,317 549,029 483,390 418,836 362,605 279,327 16.02%
  YoY % 10.22% 12.62% 13.58% 15.41% 15.51% 29.81% -
  Horiz. % 243.99% 221.36% 196.55% 173.05% 149.94% 129.81% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 681,530 618,317 549,029 483,390 418,836 362,605 279,327 16.02%
  YoY % 10.22% 12.62% 13.58% 15.41% 15.51% 29.81% -
  Horiz. % 243.99% 221.36% 196.55% 173.05% 149.94% 129.81% 100.00%
NOSH 331,871 323,625 310,133 300,466 300,607 285,381 240,406 5.52%
  YoY % 2.55% 4.35% 3.22% -0.05% 5.34% 18.71% -
  Horiz. % 138.05% 134.62% 129.00% 124.98% 125.04% 118.71% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.56 % 5.11 % 8.27 % 8.57 % 5.12 % 4.16 % 3.54 % 4.31%
  YoY % -10.76% -38.21% -3.50% 67.38% 23.08% 17.51% -
  Horiz. % 128.81% 144.35% 233.62% 242.09% 144.63% 117.51% 100.00%
ROE 4.31 % 3.64 % 5.50 % 8.53 % 7.09 % 7.34 % 5.72 % -4.61%
  YoY % 18.41% -33.82% -35.52% 20.31% -3.41% 28.32% -
  Horiz. % 75.35% 63.64% 96.15% 149.13% 123.95% 128.32% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 193.97 135.62 117.68 160.13 193.15 224.02 186.63 0.64%
  YoY % 43.02% 15.24% -26.51% -17.10% -13.78% 20.03% -
  Horiz. % 103.93% 72.67% 63.06% 85.80% 103.49% 120.03% 100.00%
EPS 8.85 7.02 9.73 13.72 9.88 9.32 6.65 4.88%
  YoY % 26.07% -27.85% -29.08% 38.87% 6.01% 40.15% -
  Horiz. % 133.08% 105.56% 146.32% 206.32% 148.57% 140.15% 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 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 9.95%
  YoY % 7.48% 7.93% 10.04% 15.47% 9.66% 9.36% -
  Horiz. % 176.74% 164.44% 152.36% 138.46% 119.92% 109.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 189.43 129.16 107.40 141.59 170.86 188.13 132.03 6.20%
  YoY % 46.66% 20.26% -24.15% -17.13% -9.18% 42.49% -
  Horiz. % 143.47% 97.83% 81.35% 107.24% 129.41% 142.49% 100.00%
EPS 8.65 6.62 8.88 12.13 8.74 7.83 4.70 10.70%
  YoY % 30.66% -25.45% -26.79% 38.79% 11.62% 66.60% -
  Horiz. % 184.04% 140.85% 188.94% 258.09% 185.96% 166.60% 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 2.0056 1.8195 1.6156 1.4225 1.2325 1.0670 0.8220 16.02%
  YoY % 10.23% 12.62% 13.57% 15.42% 15.51% 29.81% -
  Horiz. % 243.99% 221.35% 196.54% 173.05% 149.94% 129.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 -
P/RPS 0.72 1.01 1.93 1.13 0.67 0.71 1.10 -6.82%
  YoY % -28.71% -47.67% 70.80% 68.66% -5.63% -35.45% -
  Horiz. % 65.45% 91.82% 175.45% 102.73% 60.91% 64.55% 100.00%
P/EPS 15.81 19.71 23.33 13.19 13.16 16.94 30.98 -10.60%
  YoY % -19.79% -15.52% 76.88% 0.23% -22.31% -45.32% -
  Horiz. % 51.03% 63.62% 75.31% 42.58% 42.48% 54.68% 100.00%
EY 6.32 5.07 4.29 7.58 7.60 5.90 3.23 11.83%
  YoY % 24.65% 18.18% -43.40% -0.26% 28.81% 82.66% -
  Horiz. % 195.67% 156.97% 132.82% 234.67% 235.29% 182.66% 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 0.72 1.28 1.13 0.93 1.24 1.77 -14.73%
  YoY % -5.56% -43.75% 13.27% 21.51% -25.00% -29.94% -
  Horiz. % 38.42% 40.68% 72.32% 63.84% 52.54% 70.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 -
P/RPS 0.65 1.04 1.84 1.14 0.56 0.70 1.00 -6.92%
  YoY % -37.50% -43.48% 61.40% 103.57% -20.00% -30.00% -
  Horiz. % 65.00% 104.00% 184.00% 114.00% 56.00% 70.00% 100.00%
P/EPS 14.23 20.29 22.20 13.27 11.03 16.72 27.97 -10.65%
  YoY % -29.87% -8.60% 67.29% 20.31% -34.03% -40.22% -
  Horiz. % 50.88% 72.54% 79.37% 47.44% 39.44% 59.78% 100.00%
EY 7.03 4.93 4.50 7.54 9.06 5.98 3.58 11.90%
  YoY % 42.60% 9.56% -40.32% -16.78% 51.51% 67.04% -
  Horiz. % 196.37% 137.71% 125.70% 210.61% 253.07% 167.04% 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 0.61 0.74 1.22 1.13 0.78 1.23 1.60 -14.84%
  YoY % -17.57% -39.34% 7.96% 44.87% -36.59% -23.12% -
  Horiz. % 38.12% 46.25% 76.25% 70.62% 48.75% 76.88% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers