Highlights

[KIMLUN] YoY Quarter Result on 2014-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.19%    YoY -     -28.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 372,134 235,352 231,950 276,438 270,901 235,412 192,051 11.64%
  YoY % 58.12% 1.47% -16.09% 2.04% 15.08% 22.58% -
  Horiz. % 193.77% 122.55% 120.78% 143.94% 141.06% 122.58% 100.00%
PBT 29,977 33,253 26,720 11,981 9,488 11,240 16,152 10.85%
  YoY % -9.85% 24.45% 123.02% 26.28% -15.59% -30.41% -
  Horiz. % 185.59% 205.88% 165.43% 74.18% 58.74% 69.59% 100.00%
Tax -5,838 -9,068 -5,317 -2,764 3,218 1,112 -4,518 4.36%
  YoY % 35.62% -70.55% -92.37% -185.89% 189.39% 124.61% -
  Horiz. % 129.22% 200.71% 117.68% 61.18% -71.23% -24.61% 100.00%
NP 24,139 24,185 21,403 9,217 12,706 12,352 11,634 12.92%
  YoY % -0.19% 13.00% 132.21% -27.46% 2.87% 6.17% -
  Horiz. % 207.49% 207.88% 183.97% 79.22% 109.21% 106.17% 100.00%
NP to SH 24,289 24,187 21,403 9,217 12,814 12,350 11,670 12.98%
  YoY % 0.42% 13.01% 132.21% -28.07% 3.76% 5.83% -
  Horiz. % 208.13% 207.26% 183.40% 78.98% 109.80% 105.83% 100.00%
Tax Rate 19.47 % 27.27 % 19.90 % 23.07 % -33.92 % -9.89 % 27.97 % -5.85%
  YoY % -28.60% 37.04% -13.74% 168.01% -242.97% -135.36% -
  Horiz. % 69.61% 97.50% 71.15% 82.48% -121.27% -35.36% 100.00%
Total Cost 347,995 211,167 210,547 267,221 258,195 223,060 180,417 11.56%
  YoY % 64.80% 0.29% -21.21% 3.50% 15.75% 23.64% -
  Horiz. % 192.88% 117.04% 116.70% 148.11% 143.11% 123.64% 100.00%
Net Worth 606,764 539,218 459,803 400,687 240,461 272,526 215,982 18.77%
  YoY % 12.53% 17.27% 14.75% 66.63% -11.77% 26.18% -
  Horiz. % 280.93% 249.66% 212.89% 185.52% 111.33% 126.18% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 17,598 20,167 17,435 11,438 7,213 11,447 7,094 16.33%
  YoY % -12.74% 15.67% 52.42% 58.57% -36.98% 61.37% -
  Horiz. % 248.07% 284.28% 245.77% 161.24% 101.69% 161.37% 100.00%
Div Payout % 72.45 % 83.38 % 81.46 % 124.10 % 56.30 % 92.69 % 60.79 % 2.96%
  YoY % -13.11% 2.36% -34.36% 120.43% -39.26% 52.48% -
  Horiz. % 119.18% 137.16% 134.00% 204.15% 92.61% 152.48% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 606,764 539,218 459,803 400,687 240,461 272,526 215,982 18.77%
  YoY % 12.53% 17.27% 14.75% 66.63% -11.77% 26.18% -
  Horiz. % 280.93% 249.66% 212.89% 185.52% 111.33% 126.18% 100.00%
NOSH 319,973 310,270 300,603 301,019 240,461 238,493 228,843 5.74%
  YoY % 3.13% 3.22% -0.14% 25.18% 0.83% 4.22% -
  Horiz. % 139.82% 135.58% 131.36% 131.54% 105.08% 104.22% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.49 % 10.28 % 9.23 % 3.33 % 4.69 % 5.25 % 6.06 % 1.15%
  YoY % -36.87% 11.38% 177.18% -29.00% -10.67% -13.37% -
  Horiz. % 107.10% 169.64% 152.31% 54.95% 77.39% 86.63% 100.00%
ROE 4.00 % 4.49 % 4.65 % 2.30 % 5.33 % 4.53 % 5.40 % -4.87%
  YoY % -10.91% -3.44% 102.17% -56.85% 17.66% -16.11% -
  Horiz. % 74.07% 83.15% 86.11% 42.59% 98.70% 83.89% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 116.30 75.85 77.16 91.83 112.66 98.71 83.92 5.58%
  YoY % 53.33% -1.70% -15.98% -18.49% 14.13% 17.62% -
  Horiz. % 138.58% 90.38% 91.94% 109.43% 134.25% 117.62% 100.00%
EPS 7.59 7.80 7.12 3.07 5.33 5.18 5.10 6.84%
  YoY % -2.69% 9.55% 131.92% -42.40% 2.90% 1.57% -
  Horiz. % 148.82% 152.94% 139.61% 60.20% 104.51% 101.57% 100.00%
DPS 5.50 6.50 5.80 3.80 3.00 4.80 3.10 10.02%
  YoY % -15.38% 12.07% 52.63% 26.67% -37.50% 54.84% -
  Horiz. % 177.42% 209.68% 187.10% 122.58% 96.77% 154.84% 100.00%
NAPS 1.8963 1.7379 1.5296 1.3311 1.0000 1.1427 0.9438 12.32%
  YoY % 9.11% 13.62% 14.91% 33.11% -12.49% 21.07% -
  Horiz. % 200.92% 184.14% 162.07% 141.04% 105.95% 121.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 112.13 70.91 69.89 83.29 81.62 70.93 57.87 11.64%
  YoY % 58.13% 1.46% -16.09% 2.05% 15.07% 22.57% -
  Horiz. % 193.76% 122.53% 120.77% 143.93% 141.04% 122.57% 100.00%
EPS 7.32 7.29 6.45 2.78 3.86 3.72 3.52 12.97%
  YoY % 0.41% 13.02% 132.01% -27.98% 3.76% 5.68% -
  Horiz. % 207.95% 207.10% 183.24% 78.98% 109.66% 105.68% 100.00%
DPS 5.30 6.08 5.25 3.45 2.17 3.45 2.14 16.30%
  YoY % -12.83% 15.81% 52.17% 58.99% -37.10% 61.21% -
  Horiz. % 247.66% 284.11% 245.33% 161.21% 101.40% 161.21% 100.00%
NAPS 1.8282 1.6247 1.3854 1.2073 0.7245 0.8211 0.6508 18.77%
  YoY % 12.53% 17.27% 14.75% 66.64% -11.76% 26.17% -
  Horiz. % 280.92% 249.65% 212.88% 185.51% 111.32% 126.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2200 2.0800 1.3800 1.1900 1.8300 1.3900 1.3700 -
P/RPS 1.91 2.74 1.79 1.30 1.62 1.41 1.63 2.67%
  YoY % -30.29% 53.07% 37.69% -19.75% 14.89% -13.50% -
  Horiz. % 117.18% 168.10% 109.82% 79.75% 99.39% 86.50% 100.00%
P/EPS 29.25 26.68 19.38 38.86 34.34 26.84 26.87 1.42%
  YoY % 9.63% 37.67% -50.13% 13.16% 27.94% -0.11% -
  Horiz. % 108.86% 99.29% 72.13% 144.62% 127.80% 99.89% 100.00%
EY 3.42 3.75 5.16 2.57 2.91 3.73 3.72 -1.39%
  YoY % -8.80% -27.33% 100.78% -11.68% -21.98% 0.27% -
  Horiz. % 91.94% 100.81% 138.71% 69.09% 78.23% 100.27% 100.00%
DY 2.48 3.13 4.20 3.19 1.64 3.45 2.26 1.56%
  YoY % -20.77% -25.48% 31.66% 94.51% -52.46% 52.65% -
  Horiz. % 109.73% 138.50% 185.84% 141.15% 72.57% 152.65% 100.00%
P/NAPS 1.17 1.20 0.90 0.89 1.83 1.22 1.45 -3.51%
  YoY % -2.50% 33.33% 1.12% -51.37% 50.00% -15.86% -
  Horiz. % 80.69% 82.76% 62.07% 61.38% 126.21% 84.14% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 -
Price 2.1500 2.1600 1.5200 1.2900 1.5900 1.3400 1.5000 -
P/RPS 1.85 2.85 1.97 1.40 1.41 1.36 1.79 0.55%
  YoY % -35.09% 44.67% 40.71% -0.71% 3.68% -24.02% -
  Horiz. % 103.35% 159.22% 110.06% 78.21% 78.77% 75.98% 100.00%
P/EPS 28.32 27.71 21.35 42.13 29.84 25.88 29.41 -0.63%
  YoY % 2.20% 29.79% -49.32% 41.19% 15.30% -12.00% -
  Horiz. % 96.29% 94.22% 72.59% 143.25% 101.46% 88.00% 100.00%
EY 3.53 3.61 4.68 2.37 3.35 3.86 3.40 0.63%
  YoY % -2.22% -22.86% 97.47% -29.25% -13.21% 13.53% -
  Horiz. % 103.82% 106.18% 137.65% 69.71% 98.53% 113.53% 100.00%
DY 2.56 3.01 3.82 2.95 1.89 3.58 2.07 3.60%
  YoY % -14.95% -21.20% 29.49% 56.08% -47.21% 72.95% -
  Horiz. % 123.67% 145.41% 184.54% 142.51% 91.30% 172.95% 100.00%
P/NAPS 1.13 1.24 0.99 0.97 1.59 1.17 1.59 -5.53%
  YoY % -8.87% 25.25% 2.06% -38.99% 35.90% -26.42% -
  Horiz. % 71.07% 77.99% 62.26% 61.01% 100.00% 73.58% 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
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

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