Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2017-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -81.22%    YoY -     -10.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 220,925 170,179 234,795 322,165 332,687 214,403 198,347 1.81%
  YoY % 29.82% -27.52% -27.12% -3.16% 55.17% 8.09% -
  Horiz. % 111.38% 85.80% 118.38% 162.42% 167.73% 108.09% 100.00%
PBT 17,129 19,847 22,715 19,258 25,678 11,815 14,027 3.38%
  YoY % -13.69% -12.63% 17.95% -25.00% 117.33% -15.77% -
  Horiz. % 122.11% 141.49% 161.94% 137.29% 183.06% 84.23% 100.00%
Tax -4,539 -4,465 -5,612 -5,142 -6,709 -2,929 -3,434 4.76%
  YoY % -1.66% 20.44% -9.14% 23.36% -129.05% 14.71% -
  Horiz. % 132.18% 130.02% 163.42% 149.74% 195.37% 85.29% 100.00%
NP 12,590 15,382 17,103 14,116 18,969 8,886 10,593 2.92%
  YoY % -18.15% -10.06% 21.16% -25.58% 113.47% -16.11% -
  Horiz. % 118.85% 145.21% 161.46% 133.26% 179.07% 83.89% 100.00%
NP to SH 12,647 15,381 17,103 14,116 18,969 8,955 10,613 2.96%
  YoY % -17.78% -10.07% 21.16% -25.58% 111.83% -15.62% -
  Horiz. % 119.17% 144.93% 161.15% 133.01% 178.73% 84.38% 100.00%
Tax Rate 26.50 % 22.50 % 24.71 % 26.70 % 26.13 % 24.79 % 24.48 % 1.33%
  YoY % 17.78% -8.94% -7.45% 2.18% 5.41% 1.27% -
  Horiz. % 108.25% 91.91% 100.94% 109.07% 106.74% 101.27% 100.00%
Total Cost 208,335 154,797 217,692 308,049 313,718 205,517 187,754 1.75%
  YoY % 34.59% -28.89% -29.33% -1.81% 52.65% 9.46% -
  Horiz. % 110.96% 82.45% 115.95% 164.07% 167.09% 109.46% 100.00%
Net Worth 620,480 554,336 476,900 414,319 344,881 284,200 234,644 17.59%
  YoY % 11.93% 16.24% 15.10% 20.13% 21.35% 21.12% -
  Horiz. % 264.43% 236.25% 203.24% 176.57% 146.98% 121.12% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 620,480 554,336 476,900 414,319 344,881 284,200 234,644 17.59%
  YoY % 11.93% 16.24% 15.10% 20.13% 21.35% 21.12% -
  Horiz. % 264.43% 236.25% 203.24% 176.57% 146.98% 121.12% 100.00%
NOSH 320,662 310,100 300,579 300,340 270,347 240,725 231,724 5.56%
  YoY % 3.41% 3.17% 0.08% 11.09% 12.31% 3.88% -
  Horiz. % 138.38% 133.82% 129.71% 129.61% 116.67% 103.88% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.70 % 9.04 % 7.28 % 4.38 % 5.70 % 4.14 % 5.34 % 1.09%
  YoY % -36.95% 24.18% 66.21% -23.16% 37.68% -22.47% -
  Horiz. % 106.74% 169.29% 136.33% 82.02% 106.74% 77.53% 100.00%
ROE 2.04 % 2.77 % 3.59 % 3.41 % 5.50 % 3.15 % 4.52 % -12.41%
  YoY % -26.35% -22.84% 5.28% -38.00% 74.60% -30.31% -
  Horiz. % 45.13% 61.28% 79.42% 75.44% 121.68% 69.69% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.90 54.88 78.11 107.27 123.06 89.07 85.60 -3.55%
  YoY % 25.55% -29.74% -27.18% -12.83% 38.16% 4.05% -
  Horiz. % 80.49% 64.11% 91.25% 125.32% 143.76% 104.05% 100.00%
EPS 3.91 4.96 5.69 4.70 7.02 3.72 4.58 -2.60%
  YoY % -21.17% -12.83% 21.06% -33.05% 88.71% -18.78% -
  Horiz. % 85.37% 108.30% 124.24% 102.62% 153.28% 81.22% 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 1.9350 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 11.39%
  YoY % 8.25% 12.67% 15.01% 8.14% 8.06% 16.59% -
  Horiz. % 191.09% 176.54% 156.69% 136.23% 125.98% 116.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 66.57 51.28 70.74 97.07 100.24 64.60 59.76 1.81%
  YoY % 29.82% -27.51% -27.12% -3.16% 55.17% 8.10% -
  Horiz. % 111.40% 85.81% 118.37% 162.43% 167.74% 108.10% 100.00%
EPS 3.81 4.63 5.15 4.25 5.72 2.70 3.20 2.95%
  YoY % -17.71% -10.10% 21.18% -25.70% 111.85% -15.62% -
  Horiz. % 119.06% 144.69% 160.94% 132.81% 178.75% 84.38% 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 1.8695 1.6702 1.4369 1.2484 1.0391 0.8563 0.7070 17.59%
  YoY % 11.93% 16.24% 15.10% 20.14% 21.35% 21.12% -
  Horiz. % 264.43% 236.24% 203.24% 176.58% 146.97% 121.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.0400 2.2400 1.8300 1.2800 1.6000 1.4700 1.6100 -
P/RPS 2.96 4.08 2.34 1.19 1.30 1.65 1.88 7.86%
  YoY % -27.45% 74.36% 96.64% -8.46% -21.21% -12.23% -
  Horiz. % 157.45% 217.02% 124.47% 63.30% 69.15% 87.77% 100.00%
P/EPS 51.72 45.16 32.16 27.23 22.80 39.52 35.15 6.65%
  YoY % 14.53% 40.42% 18.11% 19.43% -42.31% 12.43% -
  Horiz. % 147.14% 128.48% 91.49% 77.47% 64.86% 112.43% 100.00%
EY 1.93 2.21 3.11 3.67 4.39 2.53 2.84 -6.23%
  YoY % -12.67% -28.94% -15.26% -16.40% 73.52% -10.92% -
  Horiz. % 67.96% 77.82% 109.51% 129.23% 154.58% 89.08% 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 1.05 1.25 1.15 0.93 1.25 1.25 1.59 -6.68%
  YoY % -16.00% 8.70% 23.66% -25.60% 0.00% -21.38% -
  Horiz. % 66.04% 78.62% 72.33% 58.49% 78.62% 78.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 -
Price 1.7200 2.2800 1.7800 1.2800 1.6400 2.0200 1.4700 -
P/RPS 2.50 4.15 2.28 1.19 1.33 2.27 1.72 6.43%
  YoY % -39.76% 82.02% 91.60% -10.53% -41.41% 31.98% -
  Horiz. % 145.35% 241.28% 132.56% 69.19% 77.33% 131.98% 100.00%
P/EPS 43.61 45.97 31.28 27.23 23.37 54.30 32.10 5.24%
  YoY % -5.13% 46.96% 14.87% 16.52% -56.96% 69.16% -
  Horiz. % 135.86% 143.21% 97.45% 84.83% 72.80% 169.16% 100.00%
EY 2.29 2.18 3.20 3.67 4.28 1.84 3.12 -5.02%
  YoY % 5.05% -31.88% -12.81% -14.25% 132.61% -41.03% -
  Horiz. % 73.40% 69.87% 102.56% 117.63% 137.18% 58.97% 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 0.89 1.28 1.12 0.93 1.29 1.71 1.45 -7.81%
  YoY % -30.47% 14.29% 20.43% -27.91% -24.56% 17.93% -
  Horiz. % 61.38% 88.28% 77.24% 64.14% 88.97% 117.93% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers