Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -46.89%    YoY -     111.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 170,179 234,795 322,165 332,687 214,403 198,347 134,609 3.98%
  YoY % -27.52% -27.12% -3.16% 55.17% 8.09% 47.35% -
  Horiz. % 126.42% 174.43% 239.33% 247.15% 159.28% 147.35% 100.00%
PBT 19,847 22,715 19,258 25,678 11,815 14,027 12,984 7.32%
  YoY % -12.63% 17.95% -25.00% 117.33% -15.77% 8.03% -
  Horiz. % 152.86% 174.95% 148.32% 197.77% 91.00% 108.03% 100.00%
Tax -4,465 -5,612 -5,142 -6,709 -2,929 -3,434 -3,426 4.51%
  YoY % 20.44% -9.14% 23.36% -129.05% 14.71% -0.23% -
  Horiz. % 130.33% 163.81% 150.09% 195.83% 85.49% 100.23% 100.00%
NP 15,382 17,103 14,116 18,969 8,886 10,593 9,558 8.25%
  YoY % -10.06% 21.16% -25.58% 113.47% -16.11% 10.83% -
  Horiz. % 160.93% 178.94% 147.69% 198.46% 92.97% 110.83% 100.00%
NP to SH 15,381 17,103 14,116 18,969 8,955 10,613 9,558 8.24%
  YoY % -10.07% 21.16% -25.58% 111.83% -15.62% 11.04% -
  Horiz. % 160.92% 178.94% 147.69% 198.46% 93.69% 111.04% 100.00%
Tax Rate 22.50 % 24.71 % 26.70 % 26.13 % 24.79 % 24.48 % 26.39 % -2.62%
  YoY % -8.94% -7.45% 2.18% 5.41% 1.27% -7.24% -
  Horiz. % 85.26% 93.63% 101.17% 99.01% 93.94% 92.76% 100.00%
Total Cost 154,797 217,692 308,049 313,718 205,517 187,754 125,051 3.62%
  YoY % -28.89% -29.33% -1.81% 52.65% 9.46% 50.14% -
  Horiz. % 123.79% 174.08% 246.34% 250.87% 164.35% 150.14% 100.00%
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.09%
  YoY % 16.24% 15.10% 20.13% 21.35% 21.12% 20.86% -
  Horiz. % 285.53% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.09%
  YoY % 16.24% 15.10% 20.13% 21.35% 21.12% 20.86% -
  Horiz. % 285.53% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
NOSH 310,100 300,579 300,340 270,347 240,725 231,724 229,208 5.16%
  YoY % 3.17% 0.08% 11.09% 12.31% 3.88% 1.10% -
  Horiz. % 135.29% 131.14% 131.03% 117.95% 105.02% 101.10% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.04 % 7.28 % 4.38 % 5.70 % 4.14 % 5.34 % 7.10 % 4.10%
  YoY % 24.18% 66.21% -23.16% 37.68% -22.47% -24.79% -
  Horiz. % 127.32% 102.54% 61.69% 80.28% 58.31% 75.21% 100.00%
ROE 2.77 % 3.59 % 3.41 % 5.50 % 3.15 % 4.52 % 4.92 % -9.12%
  YoY % -22.84% 5.28% -38.00% 74.60% -30.31% -8.13% -
  Horiz. % 56.30% 72.97% 69.31% 111.79% 64.02% 91.87% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.88 78.11 107.27 123.06 89.07 85.60 58.73 -1.12%
  YoY % -29.74% -27.18% -12.83% 38.16% 4.05% 45.75% -
  Horiz. % 93.44% 133.00% 182.65% 209.54% 151.66% 145.75% 100.00%
EPS 4.96 5.69 4.70 7.02 3.72 4.58 4.17 2.93%
  YoY % -12.83% 21.06% -33.05% 88.71% -18.78% 9.83% -
  Horiz. % 118.94% 136.45% 112.71% 168.35% 89.21% 109.83% 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 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 0.8470 13.24%
  YoY % 12.67% 15.01% 8.14% 8.06% 16.59% 19.55% -
  Horiz. % 211.05% 187.32% 162.87% 150.61% 139.39% 119.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.08 69.09 94.80 97.90 63.09 58.37 39.61 3.98%
  YoY % -27.51% -27.12% -3.17% 55.18% 8.09% 47.36% -
  Horiz. % 126.43% 174.43% 239.33% 247.16% 159.28% 147.36% 100.00%
EPS 4.53 5.03 4.15 5.58 2.64 3.12 2.81 8.28%
  YoY % -9.94% 21.20% -25.63% 111.36% -15.38% 11.03% -
  Horiz. % 161.21% 179.00% 147.69% 198.58% 93.95% 111.03% 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 1.6313 1.4034 1.2192 1.0149 0.8363 0.6905 0.5713 19.09%
  YoY % 16.24% 15.11% 20.13% 21.36% 21.12% 20.86% -
  Horiz. % 285.54% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.2400 1.8300 1.2800 1.6000 1.4700 1.6100 1.7600 -
P/RPS 4.08 2.34 1.19 1.30 1.65 1.88 3.00 5.25%
  YoY % 74.36% 96.64% -8.46% -21.21% -12.23% -37.33% -
  Horiz. % 136.00% 78.00% 39.67% 43.33% 55.00% 62.67% 100.00%
P/EPS 45.16 32.16 27.23 22.80 39.52 35.15 42.21 1.13%
  YoY % 40.42% 18.11% 19.43% -42.31% 12.43% -16.73% -
  Horiz. % 106.99% 76.19% 64.51% 54.02% 93.63% 83.27% 100.00%
EY 2.21 3.11 3.67 4.39 2.53 2.84 2.37 -1.16%
  YoY % -28.94% -15.26% -16.40% 73.52% -10.92% 19.83% -
  Horiz. % 93.25% 131.22% 154.85% 185.23% 106.75% 119.83% 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 1.25 1.15 0.93 1.25 1.25 1.59 2.08 -8.13%
  YoY % 8.70% 23.66% -25.60% 0.00% -21.38% -23.56% -
  Horiz. % 60.10% 55.29% 44.71% 60.10% 60.10% 76.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 -
Price 2.2800 1.7800 1.2800 1.6400 2.0200 1.4700 1.8000 -
P/RPS 4.15 2.28 1.19 1.33 2.27 1.72 3.06 5.20%
  YoY % 82.02% 91.60% -10.53% -41.41% 31.98% -43.79% -
  Horiz. % 135.62% 74.51% 38.89% 43.46% 74.18% 56.21% 100.00%
P/EPS 45.97 31.28 27.23 23.37 54.30 32.10 43.17 1.05%
  YoY % 46.96% 14.87% 16.52% -56.96% 69.16% -25.64% -
  Horiz. % 106.49% 72.46% 63.08% 54.13% 125.78% 74.36% 100.00%
EY 2.18 3.20 3.67 4.28 1.84 3.12 2.32 -1.03%
  YoY % -31.88% -12.81% -14.25% 132.61% -41.03% 34.48% -
  Horiz. % 93.97% 137.93% 158.19% 184.48% 79.31% 134.48% 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 1.28 1.12 0.93 1.29 1.71 1.45 2.13 -8.13%
  YoY % 14.29% 20.43% -27.91% -24.56% 17.93% -31.92% -
  Horiz. % 60.09% 52.58% 43.66% 60.56% 80.28% 68.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS