Highlights

[KIMLUN] YoY Quarter Result on 2016-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     46.50%    YoY -     13.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 310,730 372,134 235,352 231,950 276,438 270,901 235,412 4.73%
  YoY % -16.50% 58.12% 1.47% -16.09% 2.04% 15.08% -
  Horiz. % 131.99% 158.08% 99.97% 98.53% 117.43% 115.08% 100.00%
PBT 30,223 29,977 33,253 26,720 11,981 9,488 11,240 17.91%
  YoY % 0.82% -9.85% 24.45% 123.02% 26.28% -15.59% -
  Horiz. % 268.89% 266.70% 295.85% 237.72% 106.59% 84.41% 100.00%
Tax -7,323 -5,838 -9,068 -5,317 -2,764 3,218 1,112 -
  YoY % -25.44% 35.62% -70.55% -92.37% -185.89% 189.39% -
  Horiz. % -658.54% -525.00% -815.47% -478.15% -248.56% 289.39% 100.00%
NP 22,900 24,139 24,185 21,403 9,217 12,706 12,352 10.83%
  YoY % -5.13% -0.19% 13.00% 132.21% -27.46% 2.87% -
  Horiz. % 185.40% 195.43% 195.80% 173.28% 74.62% 102.87% 100.00%
NP to SH 22,925 24,289 24,187 21,403 9,217 12,814 12,350 10.85%
  YoY % -5.62% 0.42% 13.01% 132.21% -28.07% 3.76% -
  Horiz. % 185.63% 196.67% 195.85% 173.30% 74.63% 103.76% 100.00%
Tax Rate 24.23 % 19.47 % 27.27 % 19.90 % 23.07 % -33.92 % -9.89 % -
  YoY % 24.45% -28.60% 37.04% -13.74% 168.01% -242.97% -
  Horiz. % -244.99% -196.87% -275.73% -201.21% -233.27% 342.97% 100.00%
Total Cost 287,830 347,995 211,167 210,547 267,221 258,195 223,060 4.34%
  YoY % -17.29% 64.80% 0.29% -21.21% 3.50% 15.75% -
  Horiz. % 129.04% 156.01% 94.67% 94.39% 119.80% 115.75% 100.00%
Net Worth 664,671 606,764 539,218 459,803 400,687 240,461 272,526 16.01%
  YoY % 9.54% 12.53% 17.27% 14.75% 66.63% -11.77% -
  Horiz. % 243.89% 222.64% 197.86% 168.72% 147.03% 88.23% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 12,279 17,598 20,167 17,435 11,438 7,213 11,447 1.18%
  YoY % -30.23% -12.74% 15.67% 52.42% 58.57% -36.98% -
  Horiz. % 107.26% 153.73% 176.17% 152.30% 99.92% 63.02% 100.00%
Div Payout % 53.56 % 72.45 % 83.38 % 81.46 % 124.10 % 56.30 % 92.69 % -8.73%
  YoY % -26.07% -13.11% 2.36% -34.36% 120.43% -39.26% -
  Horiz. % 57.78% 78.16% 89.96% 87.88% 133.89% 60.74% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 664,671 606,764 539,218 459,803 400,687 240,461 272,526 16.01%
  YoY % 9.54% 12.53% 17.27% 14.75% 66.63% -11.77% -
  Horiz. % 243.89% 222.64% 197.86% 168.72% 147.03% 88.23% 100.00%
NOSH 331,871 319,973 310,270 300,603 301,019 240,461 238,493 5.66%
  YoY % 3.72% 3.13% 3.22% -0.14% 25.18% 0.83% -
  Horiz. % 139.15% 134.16% 130.10% 126.04% 126.22% 100.83% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.37 % 6.49 % 10.28 % 9.23 % 3.33 % 4.69 % 5.25 % 5.81%
  YoY % 13.56% -36.87% 11.38% 177.18% -29.00% -10.67% -
  Horiz. % 140.38% 123.62% 195.81% 175.81% 63.43% 89.33% 100.00%
ROE 3.45 % 4.00 % 4.49 % 4.65 % 2.30 % 5.33 % 4.53 % -4.44%
  YoY % -13.75% -10.91% -3.44% 102.17% -56.85% 17.66% -
  Horiz. % 76.16% 88.30% 99.12% 102.65% 50.77% 117.66% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.63 116.30 75.85 77.16 91.83 112.66 98.71 -0.88%
  YoY % -19.49% 53.33% -1.70% -15.98% -18.49% 14.13% -
  Horiz. % 94.85% 117.82% 76.84% 78.17% 93.03% 114.13% 100.00%
EPS 6.91 7.59 7.80 7.12 3.07 5.33 5.18 4.92%
  YoY % -8.96% -2.69% 9.55% 131.92% -42.40% 2.90% -
  Horiz. % 133.40% 146.53% 150.58% 137.45% 59.27% 102.90% 100.00%
DPS 3.70 5.50 6.50 5.80 3.80 3.00 4.80 -4.24%
  YoY % -32.73% -15.38% 12.07% 52.63% 26.67% -37.50% -
  Horiz. % 77.08% 114.58% 135.42% 120.83% 79.17% 62.50% 100.00%
NAPS 2.0028 1.8963 1.7379 1.5296 1.3311 1.0000 1.1427 9.80%
  YoY % 5.62% 9.11% 13.62% 14.91% 33.11% -12.49% -
  Horiz. % 175.27% 165.95% 152.09% 133.86% 116.49% 87.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.44 109.51 69.26 68.26 81.35 79.72 69.28 4.73%
  YoY % -16.50% 58.11% 1.46% -16.09% 2.04% 15.07% -
  Horiz. % 131.99% 158.07% 99.97% 98.53% 117.42% 115.07% 100.00%
EPS 6.75 7.15 7.12 6.30 2.71 3.77 3.63 10.89%
  YoY % -5.59% 0.42% 13.02% 132.47% -28.12% 3.86% -
  Horiz. % 185.95% 196.97% 196.14% 173.55% 74.66% 103.86% 100.00%
DPS 3.61 5.18 5.93 5.13 3.37 2.12 3.37 1.15%
  YoY % -30.31% -12.65% 15.59% 52.23% 58.96% -37.09% -
  Horiz. % 107.12% 153.71% 175.96% 152.23% 100.00% 62.91% 100.00%
NAPS 1.9559 1.7855 1.5868 1.3531 1.1791 0.7076 0.8020 16.01%
  YoY % 9.54% 12.52% 17.27% 14.76% 66.63% -11.77% -
  Horiz. % 243.88% 222.63% 197.86% 168.72% 147.02% 88.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0800 2.2200 2.0800 1.3800 1.1900 1.8300 1.3900 -
P/RPS 1.15 1.91 2.74 1.79 1.30 1.62 1.41 -3.34%
  YoY % -39.79% -30.29% 53.07% 37.69% -19.75% 14.89% -
  Horiz. % 81.56% 135.46% 194.33% 126.95% 92.20% 114.89% 100.00%
P/EPS 15.63 29.25 26.68 19.38 38.86 34.34 26.84 -8.61%
  YoY % -46.56% 9.63% 37.67% -50.13% 13.16% 27.94% -
  Horiz. % 58.23% 108.98% 99.40% 72.21% 144.78% 127.94% 100.00%
EY 6.40 3.42 3.75 5.16 2.57 2.91 3.73 9.41%
  YoY % 87.13% -8.80% -27.33% 100.78% -11.68% -21.98% -
  Horiz. % 171.58% 91.69% 100.54% 138.34% 68.90% 78.02% 100.00%
DY 3.43 2.48 3.13 4.20 3.19 1.64 3.45 -0.10%
  YoY % 38.31% -20.77% -25.48% 31.66% 94.51% -52.46% -
  Horiz. % 99.42% 71.88% 90.72% 121.74% 92.46% 47.54% 100.00%
P/NAPS 0.54 1.17 1.20 0.90 0.89 1.83 1.22 -12.70%
  YoY % -53.85% -2.50% 33.33% 1.12% -51.37% 50.00% -
  Horiz. % 44.26% 95.90% 98.36% 73.77% 72.95% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 25/02/13 -
Price 1.2700 2.1500 2.1600 1.5200 1.2900 1.5900 1.3400 -
P/RPS 1.36 1.85 2.85 1.97 1.40 1.41 1.36 -
  YoY % -26.49% -35.09% 44.67% 40.71% -0.71% 3.68% -
  Horiz. % 100.00% 136.03% 209.56% 144.85% 102.94% 103.68% 100.00%
P/EPS 18.39 28.32 27.71 21.35 42.13 29.84 25.88 -5.53%
  YoY % -35.06% 2.20% 29.79% -49.32% 41.19% 15.30% -
  Horiz. % 71.06% 109.43% 107.07% 82.50% 162.79% 115.30% 100.00%
EY 5.44 3.53 3.61 4.68 2.37 3.35 3.86 5.88%
  YoY % 54.11% -2.22% -22.86% 97.47% -29.25% -13.21% -
  Horiz. % 140.93% 91.45% 93.52% 121.24% 61.40% 86.79% 100.00%
DY 2.91 2.56 3.01 3.82 2.95 1.89 3.58 -3.39%
  YoY % 13.67% -14.95% -21.20% 29.49% 56.08% -47.21% -
  Horiz. % 81.28% 71.51% 84.08% 106.70% 82.40% 52.79% 100.00%
P/NAPS 0.63 1.13 1.24 0.99 0.97 1.59 1.17 -9.80%
  YoY % -44.25% -8.87% 25.25% 2.06% -38.99% 35.90% -
  Horiz. % 53.85% 96.58% 105.98% 84.62% 82.91% 135.90% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers