Highlights

[KIMLUN] YoY Quarter Result on 2014-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     14.54%    YoY -     26.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 248,079 224,175 241,061 290,646 227,420 215,001 159,928 7.58%
  YoY % 10.66% -7.00% -17.06% 27.80% 5.78% 34.44% -
  Horiz. % 155.12% 140.17% 150.73% 181.74% 142.20% 134.44% 100.00%
PBT 20,328 21,958 26,598 11,666 7,727 15,759 13,274 7.35%
  YoY % -7.42% -17.44% 128.00% 50.98% -50.97% 18.72% -
  Horiz. % 153.14% 165.42% 200.38% 87.89% 58.21% 118.72% 100.00%
Tax -6,098 -5,448 -6,999 -2,904 -831 -4,044 -3,492 9.73%
  YoY % -11.93% 22.16% -141.01% -249.46% 79.45% -15.81% -
  Horiz. % 174.63% 156.01% 200.43% 83.16% 23.80% 115.81% 100.00%
NP 14,230 16,510 19,599 8,762 6,896 11,715 9,782 6.44%
  YoY % -13.81% -15.76% 123.68% 27.06% -41.14% 19.76% -
  Horiz. % 145.47% 168.78% 200.36% 89.57% 70.50% 119.76% 100.00%
NP to SH 14,230 16,510 19,599 8,762 6,913 11,793 9,782 6.44%
  YoY % -13.81% -15.76% 123.68% 26.75% -41.38% 20.56% -
  Horiz. % 145.47% 168.78% 200.36% 89.57% 70.67% 120.56% 100.00%
Tax Rate 30.00 % 24.81 % 26.31 % 24.89 % 10.75 % 25.66 % 26.31 % 2.21%
  YoY % 20.92% -5.70% 5.71% 131.53% -58.11% -2.47% -
  Horiz. % 114.03% 94.30% 100.00% 94.60% 40.86% 97.53% 100.00%
Total Cost 233,849 207,665 221,462 281,884 220,524 203,286 150,146 7.66%
  YoY % 12.61% -6.23% -21.44% 27.82% 8.48% 35.39% -
  Horiz. % 155.75% 138.31% 147.50% 187.74% 146.87% 135.39% 100.00%
Net Worth 574,595 509,416 438,392 390,383 285,785 259,636 204,574 18.76%
  YoY % 12.79% 16.20% 12.30% 36.60% 10.07% 26.92% -
  Horiz. % 280.87% 249.01% 214.29% 190.83% 139.70% 126.92% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 574,595 509,416 438,392 390,383 285,785 259,636 204,574 18.76%
  YoY % 12.79% 16.20% 12.30% 36.60% 10.07% 26.92% -
  Horiz. % 280.87% 249.01% 214.29% 190.83% 139.70% 126.92% 100.00%
NOSH 315,521 306,877 300,598 300,133 240,034 237,762 229,086 5.48%
  YoY % 2.82% 2.09% 0.15% 25.04% 0.96% 3.79% -
  Horiz. % 137.73% 133.96% 131.22% 131.01% 104.78% 103.79% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.74 % 7.36 % 8.13 % 3.01 % 3.03 % 5.45 % 6.12 % -1.06%
  YoY % -22.01% -9.47% 170.10% -0.66% -44.40% -10.95% -
  Horiz. % 93.79% 120.26% 132.84% 49.18% 49.51% 89.05% 100.00%
ROE 2.48 % 3.24 % 4.47 % 2.24 % 2.42 % 4.54 % 4.78 % -10.35%
  YoY % -23.46% -27.52% 99.55% -7.44% -46.70% -5.02% -
  Horiz. % 51.88% 67.78% 93.51% 46.86% 50.63% 94.98% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 78.63 73.05 80.19 96.84 94.74 90.43 69.81 2.00%
  YoY % 7.64% -8.90% -17.19% 2.22% 4.77% 29.54% -
  Horiz. % 112.63% 104.64% 114.87% 138.72% 135.71% 129.54% 100.00%
EPS 4.51 5.38 6.52 2.92 2.88 4.96 4.27 0.91%
  YoY % -16.17% -17.48% 123.29% 1.39% -41.94% 16.16% -
  Horiz. % 105.62% 126.00% 152.69% 68.38% 67.45% 116.16% 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 1.8211 1.6600 1.4584 1.3007 1.1906 1.0920 0.8930 12.60%
  YoY % 9.70% 13.82% 12.12% 9.25% 9.03% 22.28% -
  Horiz. % 203.93% 185.89% 163.31% 145.66% 133.33% 122.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.00 65.97 70.94 85.53 66.92 63.27 47.06 7.58%
  YoY % 10.66% -7.01% -17.06% 27.81% 5.77% 34.45% -
  Horiz. % 155.12% 140.18% 150.74% 181.75% 142.20% 134.45% 100.00%
EPS 4.19 4.86 5.77 2.58 2.03 3.47 2.88 6.44%
  YoY % -13.79% -15.77% 123.64% 27.09% -41.50% 20.49% -
  Horiz. % 145.49% 168.75% 200.35% 89.58% 70.49% 120.49% 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 1.6909 1.4991 1.2901 1.1488 0.8410 0.7640 0.6020 18.76%
  YoY % 12.79% 16.20% 12.30% 36.60% 10.08% 26.91% -
  Horiz. % 280.88% 249.02% 214.30% 190.83% 139.70% 126.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.2300 2.1400 1.2000 1.4800 1.9500 1.3000 1.1100 -
P/RPS 2.84 2.93 1.50 1.53 2.06 1.44 1.59 10.14%
  YoY % -3.07% 95.33% -1.96% -25.73% 43.06% -9.43% -
  Horiz. % 178.62% 184.28% 94.34% 96.23% 129.56% 90.57% 100.00%
P/EPS 49.45 39.78 18.40 50.70 67.71 26.21 26.00 11.30%
  YoY % 24.31% 116.20% -63.71% -25.12% 158.34% 0.81% -
  Horiz. % 190.19% 153.00% 70.77% 195.00% 260.42% 100.81% 100.00%
EY 2.02 2.51 5.43 1.97 1.48 3.82 3.85 -10.18%
  YoY % -19.52% -53.78% 175.63% 33.11% -61.26% -0.78% -
  Horiz. % 52.47% 65.19% 141.04% 51.17% 38.44% 99.22% 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 1.22 1.29 0.82 1.14 1.64 1.19 1.24 -0.27%
  YoY % -5.43% 57.32% -28.07% -30.49% 37.82% -4.03% -
  Horiz. % 98.39% 104.03% 66.13% 91.94% 132.26% 95.97% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 -
Price 2.3200 2.0600 1.2900 1.3300 1.8900 1.3700 1.4700 -
P/RPS 2.95 2.82 1.61 1.37 1.99 1.52 2.11 5.74%
  YoY % 4.61% 75.16% 17.52% -31.16% 30.92% -27.96% -
  Horiz. % 139.81% 133.65% 76.30% 64.93% 94.31% 72.04% 100.00%
P/EPS 51.44 38.29 19.79 45.56 65.63 27.62 34.43 6.91%
  YoY % 34.34% 93.48% -56.56% -30.58% 137.62% -19.78% -
  Horiz. % 149.40% 111.21% 57.48% 132.33% 190.62% 80.22% 100.00%
EY 1.94 2.61 5.05 2.20 1.52 3.62 2.90 -6.48%
  YoY % -25.67% -48.32% 129.55% 44.74% -58.01% 24.83% -
  Horiz. % 66.90% 90.00% 174.14% 75.86% 52.41% 124.83% 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 1.27 1.24 0.88 1.02 1.59 1.25 1.65 -4.27%
  YoY % 2.42% 40.91% -13.73% -35.85% 27.20% -24.24% -
  Horiz. % 76.97% 75.15% 53.33% 61.82% 96.36% 75.76% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers