Highlights

[KIMLUN] YoY Quarter Result on 2015-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     10.40%    YoY -     103.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 217,971 194,798 246,355 258,464 306,628 234,272 247,797 -2.11%
  YoY % 11.90% -20.93% -4.68% -15.71% 30.89% -5.46% -
  Horiz. % 87.96% 78.61% 99.42% 104.30% 123.74% 94.54% 100.00%
PBT 13,745 19,970 31,045 20,786 10,514 9,145 19,709 -5.83%
  YoY % -31.17% -35.67% 49.36% 97.70% 14.97% -53.60% -
  Horiz. % 69.74% 101.32% 157.52% 105.46% 53.35% 46.40% 100.00%
Tax -3,911 -5,173 -6,924 -5,202 -2,864 -2,157 -4,984 -3.96%
  YoY % 24.40% 25.29% -33.10% -81.63% -32.78% 56.72% -
  Horiz. % 78.47% 103.79% 138.92% 104.37% 57.46% 43.28% 100.00%
NP 9,834 14,797 24,121 15,584 7,650 6,988 14,725 -6.50%
  YoY % -33.54% -38.66% 54.78% 103.71% 9.47% -52.54% -
  Horiz. % 66.78% 100.49% 163.81% 105.83% 51.95% 47.46% 100.00%
NP to SH 9,848 14,795 24,121 15,584 7,650 7,032 14,745 -6.50%
  YoY % -33.44% -38.66% 54.78% 103.71% 8.79% -52.31% -
  Horiz. % 66.79% 100.34% 163.59% 105.69% 51.88% 47.69% 100.00%
Tax Rate 28.45 % 25.90 % 22.30 % 25.03 % 27.24 % 23.59 % 25.29 % 1.98%
  YoY % 9.85% 16.14% -10.91% -8.11% 15.47% -6.72% -
  Horiz. % 112.50% 102.41% 88.18% 98.97% 107.71% 93.28% 100.00%
Total Cost 208,137 180,001 222,234 242,880 298,978 227,284 233,072 -1.87%
  YoY % 15.63% -19.00% -8.50% -18.76% 31.54% -2.48% -
  Horiz. % 89.30% 77.23% 95.35% 104.21% 128.28% 97.52% 100.00%
Net Worth 618,317 549,089 483,261 419,173 381,435 279,810 246,458 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.88% 222.79% 196.08% 170.08% 154.77% 113.53% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 618,317 549,089 483,261 419,173 381,435 279,810 246,458 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.88% 222.79% 196.08% 170.08% 154.77% 113.53% 100.00%
NOSH 323,625 310,167 300,386 300,849 300,200 240,821 236,298 5.38%
  YoY % 4.34% 3.26% -0.15% 0.22% 24.66% 1.91% -
  Horiz. % 136.96% 131.26% 127.12% 127.32% 127.04% 101.91% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.51 % 7.60 % 9.79 % 6.03 % 2.49 % 2.98 % 5.94 % -4.48%
  YoY % -40.66% -22.37% 62.35% 142.17% -16.44% -49.83% -
  Horiz. % 75.93% 127.95% 164.81% 101.52% 41.92% 50.17% 100.00%
ROE 1.59 % 2.69 % 4.99 % 3.72 % 2.01 % 2.51 % 5.98 % -19.80%
  YoY % -40.89% -46.09% 34.14% 85.07% -19.92% -58.03% -
  Horiz. % 26.59% 44.98% 83.44% 62.21% 33.61% 41.97% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.35 62.80 82.01 85.91 102.14 97.28 104.87 -7.11%
  YoY % 7.25% -23.42% -4.54% -15.89% 5.00% -7.24% -
  Horiz. % 64.22% 59.88% 78.20% 81.92% 97.40% 92.76% 100.00%
EPS 3.07 4.77 8.03 5.18 2.55 2.92 6.24 -11.14%
  YoY % -35.64% -40.60% 55.02% 103.14% -12.67% -53.21% -
  Horiz. % 49.20% 76.44% 128.69% 83.01% 40.87% 46.79% 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 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 10.61%
  YoY % 7.93% 10.04% 15.47% 9.66% 9.36% 11.40% -
  Horiz. % 183.18% 169.73% 154.25% 133.59% 121.82% 111.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 64.14 57.32 72.50 76.06 90.23 68.94 72.92 -2.11%
  YoY % 11.90% -20.94% -4.68% -15.70% 30.88% -5.46% -
  Horiz. % 87.96% 78.61% 99.42% 104.31% 123.74% 94.54% 100.00%
EPS 2.90 4.35 7.10 4.59 2.25 2.07 4.34 -6.50%
  YoY % -33.33% -38.73% 54.68% 104.00% 8.70% -52.30% -
  Horiz. % 66.82% 100.23% 163.59% 105.76% 51.84% 47.70% 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 1.8195 1.6158 1.4221 1.2335 1.1225 0.8234 0.7253 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.86% 222.78% 196.07% 170.07% 154.76% 113.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 -
P/RPS 2.03 3.61 2.21 1.51 1.55 2.12 1.44 5.89%
  YoY % -43.77% 63.35% 46.36% -2.58% -26.89% 47.22% -
  Horiz. % 140.97% 250.69% 153.47% 104.86% 107.64% 147.22% 100.00%
P/EPS 45.02 47.59 22.54 25.10 62.00 70.55 24.20 10.89%
  YoY % -5.40% 111.14% -10.20% -59.52% -12.12% 191.53% -
  Horiz. % 186.03% 196.65% 93.14% 103.72% 256.20% 291.53% 100.00%
EY 2.22 2.10 4.44 3.98 1.61 1.42 4.13 -9.82%
  YoY % 5.71% -52.70% 11.56% 147.20% 13.38% -65.62% -
  Horiz. % 53.75% 50.85% 107.51% 96.37% 38.98% 34.38% 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 0.72 1.28 1.13 0.93 1.24 1.77 1.45 -11.01%
  YoY % -43.75% 13.27% 21.51% -25.00% -29.94% 22.07% -
  Horiz. % 49.66% 88.28% 77.93% 64.14% 85.52% 122.07% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 -
P/RPS 2.09 3.44 2.22 1.27 1.53 1.91 1.34 7.69%
  YoY % -39.24% 54.95% 74.80% -16.99% -19.90% 42.54% -
  Horiz. % 155.97% 256.72% 165.67% 94.78% 114.18% 142.54% 100.00%
P/EPS 46.34 45.28 22.67 21.04 61.22 63.70 22.44 12.84%
  YoY % 2.34% 99.74% 7.75% -65.63% -3.89% 183.87% -
  Horiz. % 206.51% 201.78% 101.02% 93.76% 272.82% 283.87% 100.00%
EY 2.16 2.21 4.41 4.75 1.63 1.57 4.46 -11.38%
  YoY % -2.26% -49.89% -7.16% 191.41% 3.82% -64.80% -
  Horiz. % 48.43% 49.55% 98.88% 106.50% 36.55% 35.20% 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 0.74 1.22 1.13 0.78 1.23 1.60 1.34 -9.42%
  YoY % -39.34% 7.96% 44.87% -36.59% -23.12% 19.40% -
  Horiz. % 55.22% 91.04% 84.33% 58.21% 91.79% 119.40% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS