Highlights

[KIMLUN] YoY Quarter Result on 2013-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -1.69%    YoY -     -41.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 224,175 241,061 290,646 227,420 215,001 159,928 119,406 11.06%
  YoY % -7.00% -17.06% 27.80% 5.78% 34.44% 33.94% -
  Horiz. % 187.74% 201.88% 243.41% 190.46% 180.06% 133.94% 100.00%
PBT 21,958 26,598 11,666 7,727 15,759 13,274 11,264 11.76%
  YoY % -17.44% 128.00% 50.98% -50.97% 18.72% 17.84% -
  Horiz. % 194.94% 236.13% 103.57% 68.60% 139.91% 117.84% 100.00%
Tax -5,448 -6,999 -2,904 -831 -4,044 -3,492 -2,866 11.29%
  YoY % 22.16% -141.01% -249.46% 79.45% -15.81% -21.84% -
  Horiz. % 190.09% 244.21% 101.33% 29.00% 141.10% 121.84% 100.00%
NP 16,510 19,599 8,762 6,896 11,715 9,782 8,398 11.91%
  YoY % -15.76% 123.68% 27.06% -41.14% 19.76% 16.48% -
  Horiz. % 196.59% 233.38% 104.33% 82.11% 139.50% 116.48% 100.00%
NP to SH 16,510 19,599 8,762 6,913 11,793 9,782 8,398 11.91%
  YoY % -15.76% 123.68% 26.75% -41.38% 20.56% 16.48% -
  Horiz. % 196.59% 233.38% 104.33% 82.32% 140.43% 116.48% 100.00%
Tax Rate 24.81 % 26.31 % 24.89 % 10.75 % 25.66 % 26.31 % 25.44 % -0.42%
  YoY % -5.70% 5.71% 131.53% -58.11% -2.47% 3.42% -
  Horiz. % 97.52% 103.42% 97.84% 42.26% 100.86% 103.42% 100.00%
Total Cost 207,665 221,462 281,884 220,524 203,286 150,146 111,008 10.99%
  YoY % -6.23% -21.44% 27.82% 8.48% 35.39% 35.26% -
  Horiz. % 187.07% 199.50% 253.93% 198.66% 183.13% 135.26% 100.00%
Net Worth 509,416 438,392 390,383 285,785 259,636 204,574 142,466 23.64%
  YoY % 16.20% 12.30% 36.60% 10.07% 26.92% 43.60% -
  Horiz. % 357.57% 307.72% 274.02% 200.60% 182.24% 143.60% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 509,416 438,392 390,383 285,785 259,636 204,574 142,466 23.64%
  YoY % 16.20% 12.30% 36.60% 10.07% 26.92% 43.60% -
  Horiz. % 357.57% 307.72% 274.02% 200.60% 182.24% 143.60% 100.00%
NOSH 306,877 300,598 300,133 240,034 237,762 229,086 187,455 8.55%
  YoY % 2.09% 0.15% 25.04% 0.96% 3.79% 22.21% -
  Horiz. % 163.71% 160.36% 160.11% 128.05% 126.84% 122.21% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.36 % 8.13 % 3.01 % 3.03 % 5.45 % 6.12 % 7.03 % 0.77%
  YoY % -9.47% 170.10% -0.66% -44.40% -10.95% -12.94% -
  Horiz. % 104.69% 115.65% 42.82% 43.10% 77.52% 87.06% 100.00%
ROE 3.24 % 4.47 % 2.24 % 2.42 % 4.54 % 4.78 % 5.89 % -9.47%
  YoY % -27.52% 99.55% -7.44% -46.70% -5.02% -18.85% -
  Horiz. % 55.01% 75.89% 38.03% 41.09% 77.08% 81.15% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 73.05 80.19 96.84 94.74 90.43 69.81 63.70 2.31%
  YoY % -8.90% -17.19% 2.22% 4.77% 29.54% 9.59% -
  Horiz. % 114.68% 125.89% 152.03% 148.73% 141.96% 109.59% 100.00%
EPS 5.38 6.52 2.92 2.88 4.96 4.27 4.48 3.10%
  YoY % -17.48% 123.29% 1.39% -41.94% 16.16% -4.69% -
  Horiz. % 120.09% 145.54% 65.18% 64.29% 110.71% 95.31% 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 1.6600 1.4584 1.3007 1.1906 1.0920 0.8930 0.7600 13.89%
  YoY % 13.82% 12.12% 9.25% 9.03% 22.28% 17.50% -
  Horiz. % 218.42% 191.89% 171.14% 156.66% 143.68% 117.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.97 70.94 85.53 66.92 63.27 47.06 35.14 11.06%
  YoY % -7.01% -17.06% 27.81% 5.77% 34.45% 33.92% -
  Horiz. % 187.73% 201.88% 243.40% 190.44% 180.05% 133.92% 100.00%
EPS 4.86 5.77 2.58 2.03 3.47 2.88 2.47 11.93%
  YoY % -15.77% 123.64% 27.09% -41.50% 20.49% 16.60% -
  Horiz. % 196.76% 233.60% 104.45% 82.19% 140.49% 116.60% 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 1.4991 1.2901 1.1488 0.8410 0.7640 0.6020 0.4192 23.64%
  YoY % 16.20% 12.30% 36.60% 10.08% 26.91% 43.61% -
  Horiz. % 357.61% 307.75% 274.05% 200.62% 182.25% 143.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1400 1.2000 1.4800 1.9500 1.3000 1.1100 1.1300 -
P/RPS 2.93 1.50 1.53 2.06 1.44 1.59 1.77 8.75%
  YoY % 95.33% -1.96% -25.73% 43.06% -9.43% -10.17% -
  Horiz. % 165.54% 84.75% 86.44% 116.38% 81.36% 89.83% 100.00%
P/EPS 39.78 18.40 50.70 67.71 26.21 26.00 25.22 7.88%
  YoY % 116.20% -63.71% -25.12% 158.34% 0.81% 3.09% -
  Horiz. % 157.73% 72.96% 201.03% 268.48% 103.93% 103.09% 100.00%
EY 2.51 5.43 1.97 1.48 3.82 3.85 3.96 -7.31%
  YoY % -53.78% 175.63% 33.11% -61.26% -0.78% -2.78% -
  Horiz. % 63.38% 137.12% 49.75% 37.37% 96.46% 97.22% 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 1.29 0.82 1.14 1.64 1.19 1.24 1.49 -2.37%
  YoY % 57.32% -28.07% -30.49% 37.82% -4.03% -16.78% -
  Horiz. % 86.58% 55.03% 76.51% 110.07% 79.87% 83.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 19/11/10 -
Price 2.0600 1.2900 1.3300 1.8900 1.3700 1.4700 1.4700 -
P/RPS 2.82 1.61 1.37 1.99 1.52 2.11 2.31 3.38%
  YoY % 75.16% 17.52% -31.16% 30.92% -27.96% -8.66% -
  Horiz. % 122.08% 69.70% 59.31% 86.15% 65.80% 91.34% 100.00%
P/EPS 38.29 19.79 45.56 65.63 27.62 34.43 32.81 2.61%
  YoY % 93.48% -56.56% -30.58% 137.62% -19.78% 4.94% -
  Horiz. % 116.70% 60.32% 138.86% 200.03% 84.18% 104.94% 100.00%
EY 2.61 5.05 2.20 1.52 3.62 2.90 3.05 -2.56%
  YoY % -48.32% 129.55% 44.74% -58.01% 24.83% -4.92% -
  Horiz. % 85.57% 165.57% 72.13% 49.84% 118.69% 95.08% 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 1.24 0.88 1.02 1.59 1.25 1.65 1.93 -7.10%
  YoY % 40.91% -13.73% -35.85% 27.20% -24.24% -14.51% -
  Horiz. % 64.25% 45.60% 52.85% 82.38% 64.77% 85.49% 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.
 


 

144  149  438  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 SAPNRG 0.265-0.005 
 ARMADA 0.3850.00 
 AME 1.43+0.13 
 ISTONE 0.205+0.01 
 GPACKET-WB 0.30+0.005 
 EKOVEST 0.82+0.01 
 HSI-C7F 0.3150.00 
 OPCOM 0.81+0.035 
 GPACKET 0.74+0.025 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. THE COMPLETE LIST OF COUNTERS TO WATCH OUT FOR FROM BUDGET 2020 The Pelham Blue Fund
4. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
5. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. good dividend yield stock, potentially > 5% good dividend yield stock, potentially > 5% dividend yield
Partners & Brokers