Highlights

[KIMLUN] YoY Quarter Result on 2017-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -3.82%    YoY -     -13.81%
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 - 339,820
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.20 73.00 65.97 70.94 85.53 66.92 63.27 3.37%
  YoY % 5.75% 10.66% -7.01% -17.06% 27.81% 5.77% -
  Horiz. % 122.02% 115.38% 104.27% 112.12% 135.18% 105.77% 100.00%
EPS 4.63 4.19 4.86 5.77 2.58 2.03 3.47 4.92%
  YoY % 10.50% -13.79% -15.77% 123.64% 27.09% -41.50% -
  Horiz. % 133.43% 120.75% 140.06% 166.28% 74.35% 58.50% 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 1.8614 1.6909 1.4991 1.2901 1.1488 0.8410 0.7640 15.99%
  YoY % 10.08% 12.79% 16.20% 12.30% 36.60% 10.08% -
  Horiz. % 243.64% 221.32% 196.22% 168.86% 150.37% 110.08% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers