Highlights

[KIMLUN] YoY Quarter Result on 2013-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     85.36%    YoY -     3.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 235,352 231,950 276,438 270,901 235,412 192,051 152,975 7.44%
  YoY % 1.47% -16.09% 2.04% 15.08% 22.58% 25.54% -
  Horiz. % 153.85% 151.63% 180.71% 177.09% 153.89% 125.54% 100.00%
PBT 33,253 26,720 11,981 9,488 11,240 16,152 12,107 18.32%
  YoY % 24.45% 123.02% 26.28% -15.59% -30.41% 33.41% -
  Horiz. % 274.66% 220.70% 98.96% 78.37% 92.84% 133.41% 100.00%
Tax -9,068 -5,317 -2,764 3,218 1,112 -4,518 -2,123 27.35%
  YoY % -70.55% -92.37% -185.89% 189.39% 124.61% -112.81% -
  Horiz. % 427.13% 250.45% 130.19% -151.58% -52.38% 212.81% 100.00%
NP 24,185 21,403 9,217 12,706 12,352 11,634 9,984 15.87%
  YoY % 13.00% 132.21% -27.46% 2.87% 6.17% 16.53% -
  Horiz. % 242.24% 214.37% 92.32% 127.26% 123.72% 116.53% 100.00%
NP to SH 24,187 21,403 9,217 12,814 12,350 11,670 9,984 15.87%
  YoY % 13.01% 132.21% -28.07% 3.76% 5.83% 16.89% -
  Horiz. % 242.26% 214.37% 92.32% 128.35% 123.70% 116.89% 100.00%
Tax Rate 27.27 % 19.90 % 23.07 % -33.92 % -9.89 % 27.97 % 17.54 % 7.63%
  YoY % 37.04% -13.74% 168.01% -242.97% -135.36% 59.46% -
  Horiz. % 155.47% 113.45% 131.53% -193.39% -56.39% 159.46% 100.00%
Total Cost 211,167 210,547 267,221 258,195 223,060 180,417 142,991 6.71%
  YoY % 0.29% -21.21% 3.50% 15.75% 23.64% 26.17% -
  Horiz. % 147.68% 147.24% 186.88% 180.57% 156.00% 126.17% 100.00%
Net Worth 539,218 459,803 400,687 240,461 272,526 215,982 161,740 22.20%
  YoY % 17.27% 14.75% 66.63% -11.77% 26.18% 33.54% -
  Horiz. % 333.38% 284.28% 247.73% 148.67% 168.50% 133.54% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,167 17,435 11,438 7,213 11,447 7,094 5,591 23.82%
  YoY % 15.67% 52.42% 58.57% -36.98% 61.37% 26.88% -
  Horiz. % 360.71% 311.84% 204.59% 129.03% 204.75% 126.88% 100.00%
Div Payout % 83.38 % 81.46 % 124.10 % 56.30 % 92.69 % 60.79 % 56.00 % 6.85%
  YoY % 2.36% -34.36% 120.43% -39.26% 52.48% 8.55% -
  Horiz. % 148.89% 145.46% 221.61% 100.54% 165.52% 108.55% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 539,218 459,803 400,687 240,461 272,526 215,982 161,740 22.20%
  YoY % 17.27% 14.75% 66.63% -11.77% 26.18% 33.54% -
  Horiz. % 333.38% 284.28% 247.73% 148.67% 168.50% 133.54% 100.00%
NOSH 310,270 300,603 301,019 240,461 238,493 228,843 199,680 7.61%
  YoY % 3.22% -0.14% 25.18% 0.83% 4.22% 14.60% -
  Horiz. % 155.38% 150.54% 150.75% 120.42% 119.44% 114.60% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.28 % 9.23 % 3.33 % 4.69 % 5.25 % 6.06 % 6.53 % 7.85%
  YoY % 11.38% 177.18% -29.00% -10.67% -13.37% -7.20% -
  Horiz. % 157.43% 141.35% 51.00% 71.82% 80.40% 92.80% 100.00%
ROE 4.49 % 4.65 % 2.30 % 5.33 % 4.53 % 5.40 % 6.17 % -5.15%
  YoY % -3.44% 102.17% -56.85% 17.66% -16.11% -12.48% -
  Horiz. % 72.77% 75.36% 37.28% 86.39% 73.42% 87.52% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.85 77.16 91.83 112.66 98.71 83.92 76.61 -0.17%
  YoY % -1.70% -15.98% -18.49% 14.13% 17.62% 9.54% -
  Horiz. % 99.01% 100.72% 119.87% 147.06% 128.85% 109.54% 100.00%
EPS 7.80 7.12 3.07 5.33 5.18 5.10 5.00 7.69%
  YoY % 9.55% 131.92% -42.40% 2.90% 1.57% 2.00% -
  Horiz. % 156.00% 142.40% 61.40% 106.60% 103.60% 102.00% 100.00%
DPS 6.50 5.80 3.80 3.00 4.80 3.10 2.80 15.05%
  YoY % 12.07% 52.63% 26.67% -37.50% 54.84% 10.71% -
  Horiz. % 232.14% 207.14% 135.71% 107.14% 171.43% 110.71% 100.00%
NAPS 1.7379 1.5296 1.3311 1.0000 1.1427 0.9438 0.8100 13.55%
  YoY % 13.62% 14.91% 33.11% -12.49% 21.07% 16.52% -
  Horiz. % 214.56% 188.84% 164.33% 123.46% 141.07% 116.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.26 68.26 81.35 79.72 69.28 56.52 45.02 7.44%
  YoY % 1.46% -16.09% 2.04% 15.07% 22.58% 25.54% -
  Horiz. % 153.84% 151.62% 180.70% 177.08% 153.89% 125.54% 100.00%
EPS 7.12 6.30 2.71 3.77 3.63 3.43 2.94 15.87%
  YoY % 13.02% 132.47% -28.12% 3.86% 5.83% 16.67% -
  Horiz. % 242.18% 214.29% 92.18% 128.23% 123.47% 116.67% 100.00%
DPS 5.93 5.13 3.37 2.12 3.37 2.09 1.65 23.74%
  YoY % 15.59% 52.23% 58.96% -37.09% 61.24% 26.67% -
  Horiz. % 359.39% 310.91% 204.24% 128.48% 204.24% 126.67% 100.00%
NAPS 1.5868 1.3531 1.1791 0.7076 0.8020 0.6356 0.4760 22.20%
  YoY % 17.27% 14.76% 66.63% -11.77% 26.18% 33.53% -
  Horiz. % 333.36% 284.26% 247.71% 148.66% 168.49% 133.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.0800 1.3800 1.1900 1.8300 1.3900 1.3700 1.5600 -
P/RPS 2.74 1.79 1.30 1.62 1.41 1.63 2.04 5.03%
  YoY % 53.07% 37.69% -19.75% 14.89% -13.50% -20.10% -
  Horiz. % 134.31% 87.75% 63.73% 79.41% 69.12% 79.90% 100.00%
P/EPS 26.68 19.38 38.86 34.34 26.84 26.87 31.20 -2.57%
  YoY % 37.67% -50.13% 13.16% 27.94% -0.11% -13.88% -
  Horiz. % 85.51% 62.12% 124.55% 110.06% 86.03% 86.12% 100.00%
EY 3.75 5.16 2.57 2.91 3.73 3.72 3.21 2.62%
  YoY % -27.33% 100.78% -11.68% -21.98% 0.27% 15.89% -
  Horiz. % 116.82% 160.75% 80.06% 90.65% 116.20% 115.89% 100.00%
DY 3.13 4.20 3.19 1.64 3.45 2.26 1.79 9.75%
  YoY % -25.48% 31.66% 94.51% -52.46% 52.65% 26.26% -
  Horiz. % 174.86% 234.64% 178.21% 91.62% 192.74% 126.26% 100.00%
P/NAPS 1.20 0.90 0.89 1.83 1.22 1.45 1.93 -7.61%
  YoY % 33.33% 1.12% -51.37% 50.00% -15.86% -24.87% -
  Horiz. % 62.18% 46.63% 46.11% 94.82% 63.21% 75.13% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -
Price 2.1600 1.5200 1.2900 1.5900 1.3400 1.5000 1.5900 -
P/RPS 2.85 1.97 1.40 1.41 1.36 1.79 2.08 5.38%
  YoY % 44.67% 40.71% -0.71% 3.68% -24.02% -13.94% -
  Horiz. % 137.02% 94.71% 67.31% 67.79% 65.38% 86.06% 100.00%
P/EPS 27.71 21.35 42.13 29.84 25.88 29.41 31.80 -2.27%
  YoY % 29.79% -49.32% 41.19% 15.30% -12.00% -7.52% -
  Horiz. % 87.14% 67.14% 132.48% 93.84% 81.38% 92.48% 100.00%
EY 3.61 4.68 2.37 3.35 3.86 3.40 3.14 2.35%
  YoY % -22.86% 97.47% -29.25% -13.21% 13.53% 8.28% -
  Horiz. % 114.97% 149.04% 75.48% 106.69% 122.93% 108.28% 100.00%
DY 3.01 3.82 2.95 1.89 3.58 2.07 1.76 9.35%
  YoY % -21.20% 29.49% 56.08% -47.21% 72.95% 17.61% -
  Horiz. % 171.02% 217.05% 167.61% 107.39% 203.41% 117.61% 100.00%
P/NAPS 1.24 0.99 0.97 1.59 1.17 1.59 1.96 -7.34%
  YoY % 25.25% 2.06% -38.99% 35.90% -26.42% -18.88% -
  Horiz. % 63.27% 50.51% 49.49% 81.12% 59.69% 81.12% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers