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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers