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 - 331,891
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.91 69.89 83.29 81.62 70.93 57.87 46.09 7.44%
  YoY % 1.46% -16.09% 2.05% 15.07% 22.57% 25.56% -
  Horiz. % 153.85% 151.64% 180.71% 177.09% 153.89% 125.56% 100.00%
EPS 7.29 6.45 2.78 3.86 3.72 3.52 3.01 15.87%
  YoY % 13.02% 132.01% -27.98% 3.76% 5.68% 16.94% -
  Horiz. % 242.19% 214.29% 92.36% 128.24% 123.59% 116.94% 100.00%
DPS 6.08 5.25 3.45 2.17 3.45 2.14 1.68 23.88%
  YoY % 15.81% 52.17% 58.99% -37.10% 61.21% 27.38% -
  Horiz. % 361.90% 312.50% 205.36% 129.17% 205.36% 127.38% 100.00%
NAPS 1.6247 1.3854 1.2073 0.7245 0.8211 0.6508 0.4873 22.20%
  YoY % 17.27% 14.75% 66.64% -11.76% 26.17% 33.55% -
  Horiz. % 333.41% 284.30% 247.75% 148.68% 168.50% 133.55% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers