Highlights

[KIMLUN] YoY Quarter Result on 2016-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -31.55%    YoY -     -15.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 262,353 248,079 224,175 241,061 290,646 227,420 215,001 3.37%
  YoY % 5.75% 10.66% -7.00% -17.06% 27.80% 5.78% -
  Horiz. % 122.02% 115.39% 104.27% 112.12% 135.18% 105.78% 100.00%
PBT 20,570 20,328 21,958 26,598 11,666 7,727 15,759 4.54%
  YoY % 1.19% -7.42% -17.44% 128.00% 50.98% -50.97% -
  Horiz. % 130.53% 128.99% 139.34% 168.78% 74.03% 49.03% 100.00%
Tax -4,828 -6,098 -5,448 -6,999 -2,904 -831 -4,044 3.00%
  YoY % 20.83% -11.93% 22.16% -141.01% -249.46% 79.45% -
  Horiz. % 119.39% 150.79% 134.72% 173.07% 71.81% 20.55% 100.00%
NP 15,742 14,230 16,510 19,599 8,762 6,896 11,715 5.05%
  YoY % 10.63% -13.81% -15.76% 123.68% 27.06% -41.14% -
  Horiz. % 134.37% 121.47% 140.93% 167.30% 74.79% 58.86% 100.00%
NP to SH 15,719 14,230 16,510 19,599 8,762 6,913 11,793 4.90%
  YoY % 10.46% -13.81% -15.76% 123.68% 26.75% -41.38% -
  Horiz. % 133.29% 120.66% 140.00% 166.19% 74.30% 58.62% 100.00%
Tax Rate 23.47 % 30.00 % 24.81 % 26.31 % 24.89 % 10.75 % 25.66 % -1.48%
  YoY % -21.77% 20.92% -5.70% 5.71% 131.53% -58.11% -
  Horiz. % 91.47% 116.91% 96.69% 102.53% 97.00% 41.89% 100.00%
Total Cost 246,611 233,849 207,665 221,462 281,884 220,524 203,286 3.27%
  YoY % 5.46% 12.61% -6.23% -21.44% 27.82% 8.48% -
  Horiz. % 121.31% 115.03% 102.15% 108.94% 138.66% 108.48% 100.00%
Net Worth 632,555 574,595 509,416 438,392 390,383 285,785 259,636 15.99%
  YoY % 10.09% 12.79% 16.20% 12.30% 36.60% 10.07% -
  Horiz. % 243.63% 221.31% 196.20% 168.85% 150.36% 110.07% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 632,555 574,595 509,416 438,392 390,383 285,785 259,636 15.99%
  YoY % 10.09% 12.79% 16.20% 12.30% 36.60% 10.07% -
  Horiz. % 243.63% 221.31% 196.20% 168.85% 150.36% 110.07% 100.00%
NOSH 327,105 315,521 306,877 300,598 300,133 240,034 237,762 5.46%
  YoY % 3.67% 2.82% 2.09% 0.15% 25.04% 0.96% -
  Horiz. % 137.58% 132.70% 129.07% 126.43% 126.23% 100.96% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.00 % 5.74 % 7.36 % 8.13 % 3.01 % 3.03 % 5.45 % 1.61%
  YoY % 4.53% -22.01% -9.47% 170.10% -0.66% -44.40% -
  Horiz. % 110.09% 105.32% 135.05% 149.17% 55.23% 55.60% 100.00%
ROE 2.48 % 2.48 % 3.24 % 4.47 % 2.24 % 2.42 % 4.54 % -9.58%
  YoY % 0.00% -23.46% -27.52% 99.55% -7.44% -46.70% -
  Horiz. % 54.63% 54.63% 71.37% 98.46% 49.34% 53.30% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.20 78.63 73.05 80.19 96.84 94.74 90.43 -1.98%
  YoY % 2.00% 7.64% -8.90% -17.19% 2.22% 4.77% -
  Horiz. % 88.69% 86.95% 80.78% 88.68% 107.09% 104.77% 100.00%
EPS 4.81 4.51 5.38 6.52 2.92 2.88 4.96 -0.51%
  YoY % 6.65% -16.17% -17.48% 123.29% 1.39% -41.94% -
  Horiz. % 96.98% 90.93% 108.47% 131.45% 58.87% 58.06% 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 1.9338 1.8211 1.6600 1.4584 1.3007 1.1906 1.0920 9.99%
  YoY % 6.19% 9.70% 13.82% 12.12% 9.25% 9.03% -
  Horiz. % 177.09% 166.77% 152.01% 133.55% 119.11% 109.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.05 74.75 67.54 72.63 87.57 68.52 64.78 3.37%
  YoY % 5.75% 10.68% -7.01% -17.06% 27.80% 5.77% -
  Horiz. % 122.03% 115.39% 104.26% 112.12% 135.18% 105.77% 100.00%
EPS 4.74 4.29 4.97 5.91 2.64 2.08 3.55 4.93%
  YoY % 10.49% -13.68% -15.91% 123.86% 26.92% -41.41% -
  Horiz. % 133.52% 120.85% 140.00% 166.48% 74.37% 58.59% 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 1.9059 1.7313 1.5349 1.3209 1.1762 0.8611 0.7823 15.99%
  YoY % 10.08% 12.80% 16.20% 12.30% 36.59% 10.07% -
  Horiz. % 243.63% 221.31% 196.20% 168.85% 150.35% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2500 2.2300 2.1400 1.2000 1.4800 1.9500 1.3000 -
P/RPS 1.56 2.84 2.93 1.50 1.53 2.06 1.44 1.34%
  YoY % -45.07% -3.07% 95.33% -1.96% -25.73% 43.06% -
  Horiz. % 108.33% 197.22% 203.47% 104.17% 106.25% 143.06% 100.00%
P/EPS 26.01 49.45 39.78 18.40 50.70 67.71 26.21 -0.13%
  YoY % -47.40% 24.31% 116.20% -63.71% -25.12% 158.34% -
  Horiz. % 99.24% 188.67% 151.77% 70.20% 193.44% 258.34% 100.00%
EY 3.84 2.02 2.51 5.43 1.97 1.48 3.82 0.09%
  YoY % 90.10% -19.52% -53.78% 175.63% 33.11% -61.26% -
  Horiz. % 100.52% 52.88% 65.71% 142.15% 51.57% 38.74% 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 0.65 1.22 1.29 0.82 1.14 1.64 1.19 -9.58%
  YoY % -46.72% -5.43% 57.32% -28.07% -30.49% 37.82% -
  Horiz. % 54.62% 102.52% 108.40% 68.91% 95.80% 137.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 -
Price 1.1800 2.3200 2.0600 1.2900 1.3300 1.8900 1.3700 -
P/RPS 1.47 2.95 2.82 1.61 1.37 1.99 1.52 -0.56%
  YoY % -50.17% 4.61% 75.16% 17.52% -31.16% 30.92% -
  Horiz. % 96.71% 194.08% 185.53% 105.92% 90.13% 130.92% 100.00%
P/EPS 24.56 51.44 38.29 19.79 45.56 65.63 27.62 -1.94%
  YoY % -52.26% 34.34% 93.48% -56.56% -30.58% 137.62% -
  Horiz. % 88.92% 186.24% 138.63% 71.65% 164.95% 237.62% 100.00%
EY 4.07 1.94 2.61 5.05 2.20 1.52 3.62 1.97%
  YoY % 109.79% -25.67% -48.32% 129.55% 44.74% -58.01% -
  Horiz. % 112.43% 53.59% 72.10% 139.50% 60.77% 41.99% 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 1.27 1.24 0.88 1.02 1.59 1.25 -11.27%
  YoY % -51.97% 2.42% 40.91% -13.73% -35.85% 27.20% -
  Horiz. % 48.80% 101.60% 99.20% 70.40% 81.60% 127.20% 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. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers