Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     65.99%    YoY -     39.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 701,249 613,056 705,325 821,690 929,961 676,095 661,145 0.99%
  YoY % 14.39% -13.08% -14.16% -11.64% 37.55% 2.26% -
  Horiz. % 106.07% 92.73% 106.68% 124.28% 140.66% 102.26% 100.00%
PBT 51,444 60,145 75,718 66,642 47,858 28,687 49,495 0.65%
  YoY % -14.47% -20.57% 13.62% 39.25% 66.83% -42.04% -
  Horiz. % 103.94% 121.52% 152.98% 134.64% 96.69% 57.96% 100.00%
Tax -13,278 -15,736 -17,984 -17,343 -12,477 -5,917 -12,462 1.06%
  YoY % 15.62% 12.50% -3.70% -39.00% -110.87% 52.52% -
  Horiz. % 106.55% 126.27% 144.31% 139.17% 100.12% 47.48% 100.00%
NP 38,166 44,409 57,734 49,299 35,381 22,770 37,033 0.50%
  YoY % -14.06% -23.08% 17.11% 39.34% 55.38% -38.51% -
  Horiz. % 103.06% 119.92% 155.90% 133.12% 95.54% 61.49% 100.00%
NP to SH 38,215 44,406 57,734 49,299 35,381 22,900 37,151 0.47%
  YoY % -13.94% -23.09% 17.11% 39.34% 54.50% -38.36% -
  Horiz. % 102.86% 119.53% 155.40% 132.70% 95.24% 61.64% 100.00%
Tax Rate 25.81 % 26.16 % 23.75 % 26.02 % 26.07 % 20.63 % 25.18 % 0.41%
  YoY % -1.34% 10.15% -8.72% -0.19% 26.37% -18.07% -
  Horiz. % 102.50% 103.89% 94.32% 103.34% 103.53% 81.93% 100.00%
Total Cost 663,083 568,647 647,591 772,391 894,580 653,325 624,112 1.01%
  YoY % 16.61% -12.19% -16.16% -13.66% 36.93% 4.68% -
  Horiz. % 106.24% 91.11% 103.76% 123.76% 143.34% 104.68% 100.00%
Net Worth 632,555 568,290 505,743 438,400 377,949 286,394 259,391 16.01%
  YoY % 11.31% 12.37% 15.36% 15.99% 31.97% 10.41% -
  Horiz. % 243.86% 219.09% 194.97% 169.01% 145.71% 110.41% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 7,363 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 19.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 632,555 568,290 505,743 438,400 377,949 286,394 259,391 16.01%
  YoY % 11.31% 12.37% 15.36% 15.99% 31.97% 10.41% -
  Horiz. % 243.86% 219.09% 194.97% 169.01% 145.71% 110.41% 100.00%
NOSH 327,105 312,059 304,664 300,603 290,573 240,546 237,538 5.47%
  YoY % 4.82% 2.43% 1.35% 3.45% 20.80% 1.27% -
  Horiz. % 137.71% 131.37% 128.26% 126.55% 122.33% 101.27% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.44 % 7.24 % 8.19 % 6.00 % 3.80 % 3.37 % 5.60 % -0.48%
  YoY % -24.86% -11.60% 36.50% 57.89% 12.76% -39.82% -
  Horiz. % 97.14% 129.29% 146.25% 107.14% 67.86% 60.18% 100.00%
ROE 6.04 % 7.81 % 11.42 % 11.25 % 9.36 % 8.00 % 14.32 % -13.39%
  YoY % -22.66% -31.61% 1.51% 20.19% 17.00% -44.13% -
  Horiz. % 42.18% 54.54% 79.75% 78.56% 65.36% 55.87% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 214.38 196.46 231.51 273.35 320.04 281.07 278.33 -4.26%
  YoY % 9.12% -15.14% -15.31% -14.59% 13.86% 0.98% -
  Horiz. % 77.02% 70.59% 83.18% 98.21% 114.99% 100.98% 100.00%
EPS 11.84 14.23 18.95 16.40 12.18 9.52 15.64 -4.53%
  YoY % -16.80% -24.91% 15.55% 34.65% 27.94% -39.13% -
  Horiz. % 75.70% 90.98% 121.16% 104.86% 77.88% 60.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9338 1.8211 1.6600 1.4584 1.3007 1.1906 1.0920 9.99%
  YoY % 6.19% 9.70% 13.82% 12.12% 9.25% 9.03% -
  Horiz. % 177.09% 166.77% 152.01% 133.55% 119.11% 109.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 206.36 180.41 207.56 241.80 273.66 198.96 194.56 0.99%
  YoY % 14.38% -13.08% -14.16% -11.64% 37.55% 2.26% -
  Horiz. % 106.06% 92.73% 106.68% 124.28% 140.66% 102.26% 100.00%
EPS 11.25 13.07 16.99 14.51 10.41 6.74 10.93 0.48%
  YoY % -13.93% -23.07% 17.09% 39.39% 54.45% -38.33% -
  Horiz. % 102.93% 119.58% 155.44% 132.75% 95.24% 61.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8614 1.6723 1.4883 1.2901 1.1122 0.8428 0.7633 16.01%
  YoY % 11.31% 12.36% 15.36% 16.00% 31.96% 10.42% -
  Horiz. % 243.86% 219.09% 194.98% 169.02% 145.71% 110.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2500 2.2300 2.1400 1.2000 1.4800 1.9500 1.3000 -
P/RPS 0.58 1.14 0.92 0.44 0.46 0.69 0.47 3.57%
  YoY % -49.12% 23.91% 109.09% -4.35% -33.33% 46.81% -
  Horiz. % 123.40% 242.55% 195.74% 93.62% 97.87% 146.81% 100.00%
P/EPS 10.70 15.67 11.29 7.32 12.15 20.48 8.31 4.30%
  YoY % -31.72% 38.80% 54.23% -39.75% -40.67% 146.45% -
  Horiz. % 128.76% 188.57% 135.86% 88.09% 146.21% 246.45% 100.00%
EY 9.35 6.38 8.86 13.67 8.23 4.88 12.03 -4.11%
  YoY % 46.55% -27.99% -35.19% 66.10% 68.65% -59.43% -
  Horiz. % 77.72% 53.03% 73.65% 113.63% 68.41% 40.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 1.22 1.29 0.82 1.14 1.64 1.19 -9.58%
  YoY % -46.72% -5.43% 57.32% -28.07% -30.49% 37.82% -
  Horiz. % 54.62% 102.52% 108.40% 68.91% 95.80% 137.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 -
Price 1.1800 2.3200 2.0600 1.2900 1.3300 1.8900 1.3700 -
P/RPS 0.55 1.18 0.89 0.47 0.42 0.67 0.49 1.94%
  YoY % -53.39% 32.58% 89.36% 11.90% -37.31% 36.73% -
  Horiz. % 112.24% 240.82% 181.63% 95.92% 85.71% 136.73% 100.00%
P/EPS 10.10 16.30 10.87 7.87 10.92 19.85 8.76 2.40%
  YoY % -38.04% 49.95% 38.12% -27.93% -44.99% 126.60% -
  Horiz. % 115.30% 186.07% 124.09% 89.84% 124.66% 226.60% 100.00%
EY 9.90 6.13 9.20 12.71 9.16 5.04 11.42 -2.35%
  YoY % 61.50% -33.37% -27.62% 38.76% 81.75% -55.87% -
  Horiz. % 86.69% 53.68% 80.56% 111.30% 80.21% 44.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 1.27 1.24 0.88 1.02 1.59 1.25 -11.27%
  YoY % -51.97% 2.42% 40.91% -13.73% -35.85% 27.20% -
  Horiz. % 48.80% 101.60% 99.20% 70.40% 81.60% 127.20% 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