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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

659  169  374  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.51+0.06 
 SAPNRG 0.105+0.01 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.165+0.005 
 MINETEC 0.195+0.025 
 AGES-PA 0.010.00 
 KNM 0.165+0.02 
 EKOVEST 0.415+0.025 
 PERDANA 0.18+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
Partners & Brokers