Highlights

[KIMLUN] YoY Quarter Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -59.67%    YoY -     8.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 194,798 246,355 258,464 306,628 234,272 247,797 165,546 2.75%
  YoY % -20.93% -4.68% -15.71% 30.89% -5.46% 49.68% -
  Horiz. % 117.67% 148.81% 156.13% 185.22% 141.51% 149.68% 100.00%
PBT 19,970 31,045 20,786 10,514 9,145 19,709 15,881 3.89%
  YoY % -35.67% 49.36% 97.70% 14.97% -53.60% 24.10% -
  Horiz. % 125.75% 195.49% 130.89% 66.20% 57.58% 124.10% 100.00%
Tax -5,173 -6,924 -5,202 -2,864 -2,157 -4,984 -4,181 3.61%
  YoY % 25.29% -33.10% -81.63% -32.78% 56.72% -19.21% -
  Horiz. % 123.73% 165.61% 124.42% 68.50% 51.59% 119.21% 100.00%
NP 14,797 24,121 15,584 7,650 6,988 14,725 11,700 3.99%
  YoY % -38.66% 54.78% 103.71% 9.47% -52.54% 25.85% -
  Horiz. % 126.47% 206.16% 133.20% 65.38% 59.73% 125.85% 100.00%
NP to SH 14,795 24,121 15,584 7,650 7,032 14,745 11,701 3.98%
  YoY % -38.66% 54.78% 103.71% 8.79% -52.31% 26.01% -
  Horiz. % 126.44% 206.14% 133.19% 65.38% 60.10% 126.01% 100.00%
Tax Rate 25.90 % 22.30 % 25.03 % 27.24 % 23.59 % 25.29 % 26.33 % -0.27%
  YoY % 16.14% -10.91% -8.11% 15.47% -6.72% -3.95% -
  Horiz. % 98.37% 84.69% 95.06% 103.46% 89.59% 96.05% 100.00%
Total Cost 180,001 222,234 242,880 298,978 227,284 233,072 153,846 2.65%
  YoY % -19.00% -8.50% -18.76% 31.54% -2.48% 51.50% -
  Horiz. % 117.00% 144.45% 157.87% 194.34% 147.73% 151.50% 100.00%
Net Worth 549,089 483,261 419,173 381,435 279,810 246,458 199,237 18.39%
  YoY % 13.62% 15.29% 9.89% 36.32% 13.53% 23.70% -
  Horiz. % 275.60% 242.56% 210.39% 191.45% 140.44% 123.70% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 4,579 -
  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 % - % - % - % - % - % - % 39.14 % -
  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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 549,089 483,261 419,173 381,435 279,810 246,458 199,237 18.39%
  YoY % 13.62% 15.29% 9.89% 36.32% 13.53% 23.70% -
  Horiz. % 275.60% 242.56% 210.39% 191.45% 140.44% 123.70% 100.00%
NOSH 310,167 300,386 300,849 300,200 240,821 236,298 228,982 5.18%
  YoY % 3.26% -0.15% 0.22% 24.66% 1.91% 3.19% -
  Horiz. % 135.45% 131.18% 131.39% 131.10% 105.17% 103.19% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.60 % 9.79 % 6.03 % 2.49 % 2.98 % 5.94 % 7.07 % 1.21%
  YoY % -22.37% 62.35% 142.17% -16.44% -49.83% -15.98% -
  Horiz. % 107.50% 138.47% 85.29% 35.22% 42.15% 84.02% 100.00%
ROE 2.69 % 4.99 % 3.72 % 2.01 % 2.51 % 5.98 % 5.87 % -12.18%
  YoY % -46.09% 34.14% 85.07% -19.92% -58.03% 1.87% -
  Horiz. % 45.83% 85.01% 63.37% 34.24% 42.76% 101.87% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 62.80 82.01 85.91 102.14 97.28 104.87 72.30 -2.32%
  YoY % -23.42% -4.54% -15.89% 5.00% -7.24% 45.05% -
  Horiz. % 86.86% 113.43% 118.82% 141.27% 134.55% 145.05% 100.00%
EPS 4.77 8.03 5.18 2.55 2.92 6.24 5.11 -1.14%
  YoY % -40.60% 55.02% 103.14% -12.67% -53.21% 22.11% -
  Horiz. % 93.35% 157.14% 101.37% 49.90% 57.14% 122.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 12.56%
  YoY % 10.04% 15.47% 9.66% 9.36% 11.40% 19.87% -
  Horiz. % 203.46% 184.90% 160.13% 146.03% 133.54% 119.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 57.32 72.50 76.06 90.23 68.94 72.92 48.72 2.74%
  YoY % -20.94% -4.68% -15.70% 30.88% -5.46% 49.67% -
  Horiz. % 117.65% 148.81% 156.12% 185.20% 141.50% 149.67% 100.00%
EPS 4.35 7.10 4.59 2.25 2.07 4.34 3.44 3.99%
  YoY % -38.73% 54.68% 104.00% 8.70% -52.30% 26.16% -
  Horiz. % 126.45% 206.40% 133.43% 65.41% 60.17% 126.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
  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 1.6158 1.4221 1.2335 1.1225 0.8234 0.7253 0.5863 18.39%
  YoY % 13.62% 15.29% 9.89% 36.32% 13.53% 23.71% -
  Horiz. % 275.59% 242.55% 210.39% 191.45% 140.44% 123.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 -
P/RPS 3.61 2.21 1.51 1.55 2.12 1.44 2.50 6.31%
  YoY % 63.35% 46.36% -2.58% -26.89% 47.22% -42.40% -
  Horiz. % 144.40% 88.40% 60.40% 62.00% 84.80% 57.60% 100.00%
P/EPS 47.59 22.54 25.10 62.00 70.55 24.20 35.42 5.04%
  YoY % 111.14% -10.20% -59.52% -12.12% 191.53% -31.68% -
  Horiz. % 134.36% 63.64% 70.86% 175.04% 199.18% 68.32% 100.00%
EY 2.10 4.44 3.98 1.61 1.42 4.13 2.82 -4.79%
  YoY % -52.70% 11.56% 147.20% 13.38% -65.62% 46.45% -
  Horiz. % 74.47% 157.45% 141.13% 57.09% 50.35% 146.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
  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%
P/NAPS 1.28 1.13 0.93 1.24 1.77 1.45 2.08 -7.77%
  YoY % 13.27% 21.51% -25.00% -29.94% 22.07% -30.29% -
  Horiz. % 61.54% 54.33% 44.71% 59.62% 85.10% 69.71% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 -
P/RPS 3.44 2.22 1.27 1.53 1.91 1.34 1.99 9.54%
  YoY % 54.95% 74.80% -16.99% -19.90% 42.54% -32.66% -
  Horiz. % 172.86% 111.56% 63.82% 76.88% 95.98% 67.34% 100.00%
P/EPS 45.28 22.67 21.04 61.22 63.70 22.44 28.18 8.22%
  YoY % 99.74% 7.75% -65.63% -3.89% 183.87% -20.37% -
  Horiz. % 160.68% 80.45% 74.66% 217.25% 226.05% 79.63% 100.00%
EY 2.21 4.41 4.75 1.63 1.57 4.46 3.55 -7.59%
  YoY % -49.89% -7.16% 191.41% 3.82% -64.80% 25.63% -
  Horiz. % 62.25% 124.23% 133.80% 45.92% 44.23% 125.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
  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 1.22 1.13 0.78 1.23 1.60 1.34 1.65 -4.90%
  YoY % 7.96% 44.87% -36.59% -23.12% 19.40% -18.79% -
  Horiz. % 73.94% 68.48% 47.27% 74.55% 96.97% 81.21% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers