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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 336,124 262,353 248,079 224,175 241,061 290,646 227,420 6.72%
  YoY % 28.12% 5.75% 10.66% -7.00% -17.06% 27.80% -
  Horiz. % 147.80% 115.36% 109.08% 98.57% 106.00% 127.80% 100.00%
PBT 15,716 20,570 20,328 21,958 26,598 11,666 7,727 12.56%
  YoY % -23.60% 1.19% -7.42% -17.44% 128.00% 50.98% -
  Horiz. % 203.39% 266.21% 263.08% 284.17% 344.22% 150.98% 100.00%
Tax -3,371 -4,828 -6,098 -5,448 -6,999 -2,904 -831 26.27%
  YoY % 30.18% 20.83% -11.93% 22.16% -141.01% -249.46% -
  Horiz. % 405.66% 580.99% 733.81% 655.60% 842.24% 349.46% 100.00%
NP 12,345 15,742 14,230 16,510 19,599 8,762 6,896 10.19%
  YoY % -21.58% 10.63% -13.81% -15.76% 123.68% 27.06% -
  Horiz. % 179.02% 228.28% 206.35% 239.41% 284.21% 127.06% 100.00%
NP to SH 12,306 15,719 14,230 16,510 19,599 8,762 6,913 10.08%
  YoY % -21.71% 10.46% -13.81% -15.76% 123.68% 26.75% -
  Horiz. % 178.01% 227.38% 205.84% 238.83% 283.51% 126.75% 100.00%
Tax Rate 21.45 % 23.47 % 30.00 % 24.81 % 26.31 % 24.89 % 10.75 % 12.20%
  YoY % -8.61% -21.77% 20.92% -5.70% 5.71% 131.53% -
  Horiz. % 199.53% 218.33% 279.07% 230.79% 244.74% 231.53% 100.00%
Total Cost 323,779 246,611 233,849 207,665 221,462 281,884 220,524 6.61%
  YoY % 31.29% 5.46% 12.61% -6.23% -21.44% 27.82% -
  Horiz. % 146.82% 111.83% 106.04% 94.17% 100.43% 127.82% 100.00%
Net Worth 698,372 632,555 574,595 509,416 438,392 390,383 285,785 16.05%
  YoY % 10.40% 10.09% 12.79% 16.20% 12.30% 36.60% -
  Horiz. % 244.37% 221.34% 201.06% 178.25% 153.40% 136.60% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 698,372 632,555 574,595 509,416 438,392 390,383 285,785 16.05%
  YoY % 10.40% 10.09% 12.79% 16.20% 12.30% 36.60% -
  Horiz. % 244.37% 221.34% 201.06% 178.25% 153.40% 136.60% 100.00%
NOSH 337,215 327,105 315,521 306,877 300,598 300,133 240,034 5.83%
  YoY % 3.09% 3.67% 2.82% 2.09% 0.15% 25.04% -
  Horiz. % 140.49% 136.27% 131.45% 127.85% 125.23% 125.04% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.67 % 6.00 % 5.74 % 7.36 % 8.13 % 3.01 % 3.03 % 3.24%
  YoY % -38.83% 4.53% -22.01% -9.47% 170.10% -0.66% -
  Horiz. % 121.12% 198.02% 189.44% 242.90% 268.32% 99.34% 100.00%
ROE 1.76 % 2.48 % 2.48 % 3.24 % 4.47 % 2.24 % 2.42 % -5.17%
  YoY % -29.03% 0.00% -23.46% -27.52% 99.55% -7.44% -
  Horiz. % 72.73% 102.48% 102.48% 133.88% 184.71% 92.56% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 99.68 80.20 78.63 73.05 80.19 96.84 94.74 0.85%
  YoY % 24.29% 2.00% 7.64% -8.90% -17.19% 2.22% -
  Horiz. % 105.21% 84.65% 83.00% 77.11% 84.64% 102.22% 100.00%
EPS 3.65 4.81 4.51 5.38 6.52 2.92 2.88 4.03%
  YoY % -24.12% 6.65% -16.17% -17.48% 123.29% 1.39% -
  Horiz. % 126.74% 167.01% 156.60% 186.81% 226.39% 101.39% 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 2.0710 1.9338 1.8211 1.6600 1.4584 1.3007 1.1906 9.66%
  YoY % 7.09% 6.19% 9.70% 13.82% 12.12% 9.25% -
  Horiz. % 173.95% 162.42% 152.96% 139.43% 122.49% 109.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 98.91 77.20 73.00 65.97 70.94 85.53 66.92 6.73%
  YoY % 28.12% 5.75% 10.66% -7.01% -17.06% 27.81% -
  Horiz. % 147.80% 115.36% 109.09% 98.58% 106.01% 127.81% 100.00%
EPS 3.62 4.63 4.19 4.86 5.77 2.58 2.03 10.12%
  YoY % -21.81% 10.50% -13.79% -15.77% 123.64% 27.09% -
  Horiz. % 178.33% 228.08% 206.40% 239.41% 284.24% 127.09% 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 2.0551 1.8614 1.6909 1.4991 1.2901 1.1488 0.8410 16.05%
  YoY % 10.41% 10.08% 12.79% 16.20% 12.30% 36.60% -
  Horiz. % 244.36% 221.33% 201.06% 178.25% 153.40% 136.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.2100 1.2500 2.2300 2.1400 1.2000 1.4800 1.9500 -
P/RPS 1.21 1.56 2.84 2.93 1.50 1.53 2.06 -8.48%
  YoY % -22.44% -45.07% -3.07% 95.33% -1.96% -25.73% -
  Horiz. % 58.74% 75.73% 137.86% 142.23% 72.82% 74.27% 100.00%
P/EPS 33.16 26.01 49.45 39.78 18.40 50.70 67.71 -11.21%
  YoY % 27.49% -47.40% 24.31% 116.20% -63.71% -25.12% -
  Horiz. % 48.97% 38.41% 73.03% 58.75% 27.17% 74.88% 100.00%
EY 3.02 3.84 2.02 2.51 5.43 1.97 1.48 12.62%
  YoY % -21.35% 90.10% -19.52% -53.78% 175.63% 33.11% -
  Horiz. % 204.05% 259.46% 136.49% 169.59% 366.89% 133.11% 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 0.58 0.65 1.22 1.29 0.82 1.14 1.64 -15.90%
  YoY % -10.77% -46.72% -5.43% 57.32% -28.07% -30.49% -
  Horiz. % 35.37% 39.63% 74.39% 78.66% 50.00% 69.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 -
Price 1.2800 1.1800 2.3200 2.0600 1.2900 1.3300 1.8900 -
P/RPS 1.28 1.47 2.95 2.82 1.61 1.37 1.99 -7.09%
  YoY % -12.93% -50.17% 4.61% 75.16% 17.52% -31.16% -
  Horiz. % 64.32% 73.87% 148.24% 141.71% 80.90% 68.84% 100.00%
P/EPS 35.08 24.56 51.44 38.29 19.79 45.56 65.63 -9.91%
  YoY % 42.83% -52.26% 34.34% 93.48% -56.56% -30.58% -
  Horiz. % 53.45% 37.42% 78.38% 58.34% 30.15% 69.42% 100.00%
EY 2.85 4.07 1.94 2.61 5.05 2.20 1.52 11.04%
  YoY % -29.98% 109.79% -25.67% -48.32% 129.55% 44.74% -
  Horiz. % 187.50% 267.76% 127.63% 171.71% 332.24% 144.74% 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 0.62 0.61 1.27 1.24 0.88 1.02 1.59 -14.52%
  YoY % 1.64% -51.97% 2.42% 40.91% -13.73% -35.85% -
  Horiz. % 38.99% 38.36% 79.87% 77.99% 55.35% 64.15% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers