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
30/06/18 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 - 331,891
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.68 58.69 74.23 77.88 92.39 70.59 74.66 -2.11%
  YoY % 11.91% -20.93% -4.69% -15.71% 30.88% -5.45% -
  Horiz. % 87.97% 78.61% 99.42% 104.31% 123.75% 94.55% 100.00%
EPS 2.97 4.46 7.27 4.70 2.30 2.12 4.44 -6.48%
  YoY % -33.41% -38.65% 54.68% 104.35% 8.49% -52.25% -
  Horiz. % 66.89% 100.45% 163.74% 105.86% 51.80% 47.75% 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 1.8630 1.6544 1.4561 1.2630 1.1493 0.8431 0.7426 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.88% 222.78% 196.08% 170.08% 154.77% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers