Highlights

[KIMLUN] YoY Quarter Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -3.81%    YoY -     -38.66%
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.
 


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
 
 

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