Highlights

[KIMLUN] YoY Quarter Result on 2016-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     41.03%    YoY -     54.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 325,166 217,971 194,798 246,355 258,464 306,628 234,272 5.61%
  YoY % 49.18% 11.90% -20.93% -4.68% -15.71% 30.89% -
  Horiz. % 138.80% 93.04% 83.15% 105.16% 110.33% 130.89% 100.00%
PBT 18,777 13,745 19,970 31,045 20,786 10,514 9,145 12.73%
  YoY % 36.61% -31.17% -35.67% 49.36% 97.70% 14.97% -
  Horiz. % 205.33% 150.30% 218.37% 339.48% 227.29% 114.97% 100.00%
Tax -5,345 -3,911 -5,173 -6,924 -5,202 -2,864 -2,157 16.32%
  YoY % -36.67% 24.40% 25.29% -33.10% -81.63% -32.78% -
  Horiz. % 247.80% 181.32% 239.82% 321.00% 241.17% 132.78% 100.00%
NP 13,432 9,834 14,797 24,121 15,584 7,650 6,988 11.50%
  YoY % 36.59% -33.54% -38.66% 54.78% 103.71% 9.47% -
  Horiz. % 192.22% 140.73% 211.75% 345.18% 223.01% 109.47% 100.00%
NP to SH 13,449 9,848 14,795 24,121 15,584 7,650 7,032 11.41%
  YoY % 36.57% -33.44% -38.66% 54.78% 103.71% 8.79% -
  Horiz. % 191.25% 140.05% 210.40% 343.02% 221.62% 108.79% 100.00%
Tax Rate 28.47 % 28.45 % 25.90 % 22.30 % 25.03 % 27.24 % 23.59 % 3.18%
  YoY % 0.07% 9.85% 16.14% -10.91% -8.11% 15.47% -
  Horiz. % 120.69% 120.60% 109.79% 94.53% 106.10% 115.47% 100.00%
Total Cost 311,734 208,137 180,001 222,234 242,880 298,978 227,284 5.40%
  YoY % 49.77% 15.63% -19.00% -8.50% -18.76% 31.54% -
  Horiz. % 137.16% 91.58% 79.20% 97.78% 106.86% 131.54% 100.00%
Net Worth 681,530 618,317 549,089 483,261 419,173 381,435 279,810 15.99%
  YoY % 10.22% 12.61% 13.62% 15.29% 9.89% 36.32% -
  Horiz. % 243.57% 220.98% 196.24% 172.71% 149.81% 136.32% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 681,530 618,317 549,089 483,261 419,173 381,435 279,810 15.99%
  YoY % 10.22% 12.61% 13.62% 15.29% 9.89% 36.32% -
  Horiz. % 243.57% 220.98% 196.24% 172.71% 149.81% 136.32% 100.00%
NOSH 331,871 323,625 310,167 300,386 300,849 300,200 240,821 5.49%
  YoY % 2.55% 4.34% 3.26% -0.15% 0.22% 24.66% -
  Horiz. % 137.81% 134.38% 128.80% 124.73% 124.93% 124.66% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.13 % 4.51 % 7.60 % 9.79 % 6.03 % 2.49 % 2.98 % 5.59%
  YoY % -8.43% -40.66% -22.37% 62.35% 142.17% -16.44% -
  Horiz. % 138.59% 151.34% 255.03% 328.52% 202.35% 83.56% 100.00%
ROE 1.97 % 1.59 % 2.69 % 4.99 % 3.72 % 2.01 % 2.51 % -3.96%
  YoY % 23.90% -40.89% -46.09% 34.14% 85.07% -19.92% -
  Horiz. % 78.49% 63.35% 107.17% 198.80% 148.21% 80.08% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 97.98 67.35 62.80 82.01 85.91 102.14 97.28 0.12%
  YoY % 45.48% 7.25% -23.42% -4.54% -15.89% 5.00% -
  Horiz. % 100.72% 69.23% 64.56% 84.30% 88.31% 105.00% 100.00%
EPS 4.05 3.07 4.77 8.03 5.18 2.55 2.92 5.60%
  YoY % 31.92% -35.64% -40.60% 55.02% 103.14% -12.67% -
  Horiz. % 138.70% 105.14% 163.36% 275.00% 177.40% 87.33% 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 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 9.95%
  YoY % 7.48% 7.93% 10.04% 15.47% 9.66% 9.36% -
  Horiz. % 176.74% 164.44% 152.36% 138.46% 119.92% 109.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 95.69 64.14 57.32 72.50 76.06 90.23 68.94 5.61%
  YoY % 49.19% 11.90% -20.94% -4.68% -15.70% 30.88% -
  Horiz. % 138.80% 93.04% 83.14% 105.16% 110.33% 130.88% 100.00%
EPS 3.96 2.90 4.35 7.10 4.59 2.25 2.07 11.41%
  YoY % 36.55% -33.33% -38.73% 54.68% 104.00% 8.70% -
  Horiz. % 191.30% 140.10% 210.14% 343.00% 221.74% 108.70% 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 2.0056 1.8195 1.6158 1.4221 1.2335 1.1225 0.8234 15.99%
  YoY % 10.23% 12.61% 13.62% 15.29% 9.89% 36.32% -
  Horiz. % 243.58% 220.97% 196.24% 172.71% 149.81% 136.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 -
P/RPS 1.43 2.03 3.61 2.21 1.51 1.55 2.12 -6.35%
  YoY % -29.56% -43.77% 63.35% 46.36% -2.58% -26.89% -
  Horiz. % 67.45% 95.75% 170.28% 104.25% 71.23% 73.11% 100.00%
P/EPS 34.55 45.02 47.59 22.54 25.10 62.00 70.55 -11.21%
  YoY % -23.26% -5.40% 111.14% -10.20% -59.52% -12.12% -
  Horiz. % 48.97% 63.81% 67.46% 31.95% 35.58% 87.88% 100.00%
EY 2.89 2.22 2.10 4.44 3.98 1.61 1.42 12.57%
  YoY % 30.18% 5.71% -52.70% 11.56% 147.20% 13.38% -
  Horiz. % 203.52% 156.34% 147.89% 312.68% 280.28% 113.38% 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 0.68 0.72 1.28 1.13 0.93 1.24 1.77 -14.73%
  YoY % -5.56% -43.75% 13.27% 21.51% -25.00% -29.94% -
  Horiz. % 38.42% 40.68% 72.32% 63.84% 52.54% 70.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 -
P/RPS 1.29 2.09 3.44 2.22 1.27 1.53 1.91 -6.33%
  YoY % -38.28% -39.24% 54.95% 74.80% -16.99% -19.90% -
  Horiz. % 67.54% 109.42% 180.10% 116.23% 66.49% 80.10% 100.00%
P/EPS 31.09 46.34 45.28 22.67 21.04 61.22 63.70 -11.26%
  YoY % -32.91% 2.34% 99.74% 7.75% -65.63% -3.89% -
  Horiz. % 48.81% 72.75% 71.08% 35.59% 33.03% 96.11% 100.00%
EY 3.22 2.16 2.21 4.41 4.75 1.63 1.57 12.71%
  YoY % 49.07% -2.26% -49.89% -7.16% 191.41% 3.82% -
  Horiz. % 205.10% 137.58% 140.76% 280.89% 302.55% 103.82% 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 0.61 0.74 1.22 1.13 0.78 1.23 1.60 -14.84%
  YoY % -17.57% -39.34% 7.96% 44.87% -36.59% -23.12% -
  Horiz. % 38.12% 46.25% 76.25% 70.62% 48.75% 76.88% 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.
 


 

220  264  548  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.455+0.01 
 SAPNRG 0.27-0.005 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 CMSB 2.43+0.07 
 VELESTO-WA 0.1450.00 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.31+0.02 
 NETX 0.025+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers