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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers