Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     43.24%    YoY -     -38.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 705,325 821,690 929,961 676,095 661,145 460,083 374,618 11.11%
  YoY % -14.16% -11.64% 37.55% 2.26% 43.70% 22.81% -
  Horiz. % 188.28% 219.34% 248.24% 180.48% 176.49% 122.81% 100.00%
PBT 75,718 66,642 47,858 28,687 49,495 42,139 35,827 13.27%
  YoY % 13.62% 39.25% 66.83% -42.04% 17.46% 17.62% -
  Horiz. % 211.34% 186.01% 133.58% 80.07% 138.15% 117.62% 100.00%
Tax -17,984 -17,343 -12,477 -5,917 -12,462 -11,098 -9,252 11.70%
  YoY % -3.70% -39.00% -110.87% 52.52% -12.29% -19.95% -
  Horiz. % 194.38% 187.45% 134.86% 63.95% 134.70% 119.95% 100.00%
NP 57,734 49,299 35,381 22,770 37,033 31,041 26,575 13.79%
  YoY % 17.11% 39.34% 55.38% -38.51% 19.30% 16.81% -
  Horiz. % 217.25% 185.51% 133.14% 85.68% 139.35% 116.81% 100.00%
NP to SH 57,734 49,299 35,381 22,900 37,151 31,042 26,575 13.79%
  YoY % 17.11% 39.34% 54.50% -38.36% 19.68% 16.81% -
  Horiz. % 217.25% 185.51% 133.14% 86.17% 139.80% 116.81% 100.00%
Tax Rate 23.75 % 26.02 % 26.07 % 20.63 % 25.18 % 26.34 % 25.82 % -1.38%
  YoY % -8.72% -0.19% 26.37% -18.07% -4.40% 2.01% -
  Horiz. % 91.98% 100.77% 100.97% 79.90% 97.52% 102.01% 100.00%
Total Cost 647,591 772,391 894,580 653,325 624,112 429,042 348,043 10.89%
  YoY % -16.16% -13.66% 36.93% 4.68% 45.47% 23.27% -
  Horiz. % 186.07% 221.92% 257.03% 187.71% 179.32% 123.27% 100.00%
Net Worth 505,743 438,400 377,949 286,394 259,391 204,428 142,332 23.51%
  YoY % 15.36% 15.99% 31.97% 10.41% 26.89% 43.63% -
  Horiz. % 355.33% 308.01% 265.54% 201.21% 182.24% 143.63% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 7,363 10,988 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -32.99% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.01% 100.00% -
Div Payout % - % - % - % - % 19.82 % 35.40 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.99% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 505,743 438,400 377,949 286,394 259,391 204,428 142,332 23.51%
  YoY % 15.36% 15.99% 31.97% 10.41% 26.89% 43.63% -
  Horiz. % 355.33% 308.01% 265.54% 201.21% 182.24% 143.63% 100.00%
NOSH 304,664 300,603 290,573 240,546 237,538 228,923 187,279 8.44%
  YoY % 1.35% 3.45% 20.80% 1.27% 3.76% 22.24% -
  Horiz. % 162.68% 160.51% 155.16% 128.44% 126.84% 122.24% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.19 % 6.00 % 3.80 % 3.37 % 5.60 % 6.75 % 7.09 % 2.43%
  YoY % 36.50% 57.89% 12.76% -39.82% -17.04% -4.80% -
  Horiz. % 115.51% 84.63% 53.60% 47.53% 78.98% 95.20% 100.00%
ROE 11.42 % 11.25 % 9.36 % 8.00 % 14.32 % 15.18 % 18.67 % -7.86%
  YoY % 1.51% 20.19% 17.00% -44.13% -5.67% -18.69% -
  Horiz. % 61.17% 60.26% 50.13% 42.85% 76.70% 81.31% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 231.51 273.35 320.04 281.07 278.33 200.98 200.03 2.46%
  YoY % -15.31% -14.59% 13.86% 0.98% 38.49% 0.47% -
  Horiz. % 115.74% 136.65% 160.00% 140.51% 139.14% 100.47% 100.00%
EPS 18.95 16.40 12.18 9.52 15.64 13.56 14.19 4.93%
  YoY % 15.55% 34.65% 27.94% -39.13% 15.34% -4.44% -
  Horiz. % 133.54% 115.57% 85.84% 67.09% 110.22% 95.56% 100.00%
DPS 0.00 0.00 0.00 0.00 3.10 4.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -35.42% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 64.58% 100.00% -
NAPS 1.6600 1.4584 1.3007 1.1906 1.0920 0.8930 0.7600 13.89%
  YoY % 13.82% 12.12% 9.25% 9.03% 22.28% 17.50% -
  Horiz. % 218.42% 191.89% 171.14% 156.66% 143.68% 117.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 207.56 241.80 273.66 198.96 194.56 135.39 110.24 11.11%
  YoY % -14.16% -11.64% 37.55% 2.26% 43.70% 22.81% -
  Horiz. % 188.28% 219.34% 248.24% 180.48% 176.49% 122.81% 100.00%
EPS 16.99 14.51 10.41 6.74 10.93 9.13 7.82 13.79%
  YoY % 17.09% 39.39% 54.45% -38.33% 19.72% 16.75% -
  Horiz. % 217.26% 185.55% 133.12% 86.19% 139.77% 116.75% 100.00%
DPS 0.00 0.00 0.00 0.00 2.17 3.23 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -32.82% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.18% 100.00% -
NAPS 1.4883 1.2901 1.1122 0.8428 0.7633 0.6016 0.4188 23.51%
  YoY % 15.36% 16.00% 31.96% 10.42% 26.88% 43.65% -
  Horiz. % 355.37% 308.05% 265.57% 201.24% 182.26% 143.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1400 1.2000 1.4800 1.9500 1.3000 1.1100 1.1300 -
P/RPS 0.92 0.44 0.46 0.69 0.47 0.55 0.56 8.62%
  YoY % 109.09% -4.35% -33.33% 46.81% -14.55% -1.79% -
  Horiz. % 164.29% 78.57% 82.14% 123.21% 83.93% 98.21% 100.00%
P/EPS 11.29 7.32 12.15 20.48 8.31 8.19 7.96 5.99%
  YoY % 54.23% -39.75% -40.67% 146.45% 1.47% 2.89% -
  Horiz. % 141.83% 91.96% 152.64% 257.29% 104.40% 102.89% 100.00%
EY 8.86 13.67 8.23 4.88 12.03 12.22 12.56 -5.65%
  YoY % -35.19% 66.10% 68.65% -59.43% -1.55% -2.71% -
  Horiz. % 70.54% 108.84% 65.53% 38.85% 95.78% 97.29% 100.00%
DY 0.00 0.00 0.00 0.00 2.38 4.32 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.91% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.09% 100.00% -
P/NAPS 1.29 0.82 1.14 1.64 1.19 1.24 1.49 -2.37%
  YoY % 57.32% -28.07% -30.49% 37.82% -4.03% -16.78% -
  Horiz. % 86.58% 55.03% 76.51% 110.07% 79.87% 83.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 19/11/10 -
Price 2.0600 1.2900 1.3300 1.8900 1.3700 1.4700 1.4700 -
P/RPS 0.89 0.47 0.42 0.67 0.49 0.73 0.73 3.35%
  YoY % 89.36% 11.90% -37.31% 36.73% -32.88% 0.00% -
  Horiz. % 121.92% 64.38% 57.53% 91.78% 67.12% 100.00% 100.00%
P/EPS 10.87 7.87 10.92 19.85 8.76 10.84 10.36 0.80%
  YoY % 38.12% -27.93% -44.99% 126.60% -19.19% 4.63% -
  Horiz. % 104.92% 75.97% 105.41% 191.60% 84.56% 104.63% 100.00%
EY 9.20 12.71 9.16 5.04 11.42 9.22 9.65 -0.79%
  YoY % -27.62% 38.76% 81.75% -55.87% 23.86% -4.46% -
  Horiz. % 95.34% 131.71% 94.92% 52.23% 118.34% 95.54% 100.00%
DY 0.00 0.00 0.00 0.00 2.26 3.27 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -30.89% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 69.11% 100.00% -
P/NAPS 1.24 0.88 1.02 1.59 1.25 1.65 1.93 -7.10%
  YoY % 40.91% -13.73% -35.85% 27.20% -24.24% -14.51% -
  Horiz. % 64.25% 45.60% 52.85% 82.38% 64.77% 85.49% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers