Highlights

[KIMLUN] YoY Quarter Result on 2013-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -21.47%    YoY -     -52.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 246,355 258,464 306,628 234,272 247,797 165,546 139,380 9.95%
  YoY % -4.68% -15.71% 30.89% -5.46% 49.68% 18.77% -
  Horiz. % 176.75% 185.44% 219.99% 168.08% 177.79% 118.77% 100.00%
PBT 31,045 20,786 10,514 9,145 19,709 15,881 11,560 17.88%
  YoY % 49.36% 97.70% 14.97% -53.60% 24.10% 37.38% -
  Horiz. % 268.56% 179.81% 90.95% 79.11% 170.49% 137.38% 100.00%
Tax -6,924 -5,202 -2,864 -2,157 -4,984 -4,181 -3,144 14.05%
  YoY % -33.10% -81.63% -32.78% 56.72% -19.21% -32.98% -
  Horiz. % 220.23% 165.46% 91.09% 68.61% 158.52% 132.98% 100.00%
NP 24,121 15,584 7,650 6,988 14,725 11,700 8,416 19.16%
  YoY % 54.78% 103.71% 9.47% -52.54% 25.85% 39.02% -
  Horiz. % 286.61% 185.17% 90.90% 83.03% 174.96% 139.02% 100.00%
NP to SH 24,121 15,584 7,650 7,032 14,745 11,701 8,416 19.16%
  YoY % 54.78% 103.71% 8.79% -52.31% 26.01% 39.03% -
  Horiz. % 286.61% 185.17% 90.90% 83.56% 175.20% 139.03% 100.00%
Tax Rate 22.30 % 25.03 % 27.24 % 23.59 % 25.29 % 26.33 % 27.20 % -3.25%
  YoY % -10.91% -8.11% 15.47% -6.72% -3.95% -3.20% -
  Horiz. % 81.99% 92.02% 100.15% 86.73% 92.98% 96.80% 100.00%
Total Cost 222,234 242,880 298,978 227,284 233,072 153,846 130,964 9.20%
  YoY % -8.50% -18.76% 31.54% -2.48% 51.50% 17.47% -
  Horiz. % 169.69% 185.46% 228.29% 173.55% 177.97% 117.47% 100.00%
Net Worth 483,261 419,173 381,435 279,810 246,458 199,237 122,837 25.62%
  YoY % 15.29% 9.89% 36.32% 13.53% 23.70% 62.20% -
  Horiz. % 393.42% 341.24% 310.52% 227.79% 200.64% 162.20% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 4,579 3,319 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 37.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 137.94% 100.00%
Div Payout % - % - % - % - % - % 39.14 % 39.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.21% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,261 419,173 381,435 279,810 246,458 199,237 122,837 25.62%
  YoY % 15.29% 9.89% 36.32% 13.53% 23.70% 62.20% -
  Horiz. % 393.42% 341.24% 310.52% 227.79% 200.64% 162.20% 100.00%
NOSH 300,386 300,849 300,200 240,821 236,298 228,982 165,996 10.38%
  YoY % -0.15% 0.22% 24.66% 1.91% 3.19% 37.94% -
  Horiz. % 180.96% 181.24% 180.85% 145.08% 142.35% 137.94% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.79 % 6.03 % 2.49 % 2.98 % 5.94 % 7.07 % 6.04 % 8.37%
  YoY % 62.35% 142.17% -16.44% -49.83% -15.98% 17.05% -
  Horiz. % 162.09% 99.83% 41.23% 49.34% 98.34% 117.05% 100.00%
ROE 4.99 % 3.72 % 2.01 % 2.51 % 5.98 % 5.87 % 6.85 % -5.14%
  YoY % 34.14% 85.07% -19.92% -58.03% 1.87% -14.31% -
  Horiz. % 72.85% 54.31% 29.34% 36.64% 87.30% 85.69% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.01 85.91 102.14 97.28 104.87 72.30 83.97 -0.39%
  YoY % -4.54% -15.89% 5.00% -7.24% 45.05% -13.90% -
  Horiz. % 97.67% 102.31% 121.64% 115.85% 124.89% 86.10% 100.00%
EPS 8.03 5.18 2.55 2.92 6.24 5.11 5.07 7.96%
  YoY % 55.02% 103.14% -12.67% -53.21% 22.11% 0.79% -
  Horiz. % 158.38% 102.17% 50.30% 57.59% 123.08% 100.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 0.7400 13.80%
  YoY % 15.47% 9.66% 9.36% 11.40% 19.87% 17.58% -
  Horiz. % 217.41% 188.28% 171.70% 157.01% 140.95% 117.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.23 77.88 92.39 70.59 74.66 49.88 42.00 9.95%
  YoY % -4.69% -15.71% 30.88% -5.45% 49.68% 18.76% -
  Horiz. % 176.74% 185.43% 219.98% 168.07% 177.76% 118.76% 100.00%
EPS 7.27 4.70 2.30 2.12 4.44 3.53 2.54 19.14%
  YoY % 54.68% 104.35% 8.49% -52.25% 25.78% 38.98% -
  Horiz. % 286.22% 185.04% 90.55% 83.46% 174.80% 138.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.38 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 38.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 138.00% 100.00%
NAPS 1.4561 1.2630 1.1493 0.8431 0.7426 0.6003 0.3701 25.62%
  YoY % 15.29% 9.89% 36.32% 13.53% 23.70% 62.20% -
  Horiz. % 393.43% 341.26% 310.54% 227.80% 200.65% 162.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 0.9600 -
P/RPS 2.21 1.51 1.55 2.12 1.44 2.50 1.14 11.65%
  YoY % 46.36% -2.58% -26.89% 47.22% -42.40% 119.30% -
  Horiz. % 193.86% 132.46% 135.96% 185.96% 126.32% 219.30% 100.00%
P/EPS 22.54 25.10 62.00 70.55 24.20 35.42 18.93 2.95%
  YoY % -10.20% -59.52% -12.12% 191.53% -31.68% 87.11% -
  Horiz. % 119.07% 132.59% 327.52% 372.69% 127.84% 187.11% 100.00%
EY 4.44 3.98 1.61 1.42 4.13 2.82 5.28 -2.84%
  YoY % 11.56% 147.20% 13.38% -65.62% 46.45% -46.59% -
  Horiz. % 84.09% 75.38% 30.49% 26.89% 78.22% 53.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.10 2.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.88% 100.00%
P/NAPS 1.13 0.93 1.24 1.77 1.45 2.08 1.30 -2.31%
  YoY % 21.51% -25.00% -29.94% 22.07% -30.29% 60.00% -
  Horiz. % 86.92% 71.54% 95.38% 136.15% 111.54% 160.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 1.0600 -
P/RPS 2.22 1.27 1.53 1.91 1.34 1.99 1.26 9.89%
  YoY % 74.80% -16.99% -19.90% 42.54% -32.66% 57.94% -
  Horiz. % 176.19% 100.79% 121.43% 151.59% 106.35% 157.94% 100.00%
P/EPS 22.67 21.04 61.22 63.70 22.44 28.18 20.91 1.35%
  YoY % 7.75% -65.63% -3.89% 183.87% -20.37% 34.77% -
  Horiz. % 108.42% 100.62% 292.78% 304.64% 107.32% 134.77% 100.00%
EY 4.41 4.75 1.63 1.57 4.46 3.55 4.78 -1.33%
  YoY % -7.16% 191.41% 3.82% -64.80% 25.63% -25.73% -
  Horiz. % 92.26% 99.37% 34.10% 32.85% 93.31% 74.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.54% 100.00%
P/NAPS 1.13 0.78 1.23 1.60 1.34 1.65 1.43 -3.84%
  YoY % 44.87% -36.59% -23.12% 19.40% -18.79% 15.38% -
  Horiz. % 79.02% 54.55% 86.01% 111.89% 93.71% 115.38% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers