Highlights

[KIMLUN] YoY Quarter Result on 2017-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     70.69%    YoY -     0.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 322,972 310,730 372,134 235,352 231,950 276,438 270,901 2.97%
  YoY % 3.94% -16.50% 58.12% 1.47% -16.09% 2.04% -
  Horiz. % 119.22% 114.70% 137.37% 86.88% 85.62% 102.04% 100.00%
PBT 23,541 30,223 29,977 33,253 26,720 11,981 9,488 16.34%
  YoY % -22.11% 0.82% -9.85% 24.45% 123.02% 26.28% -
  Horiz. % 248.11% 318.54% 315.95% 350.47% 281.62% 126.28% 100.00%
Tax -6,839 -7,323 -5,838 -9,068 -5,317 -2,764 3,218 -
  YoY % 6.61% -25.44% 35.62% -70.55% -92.37% -185.89% -
  Horiz. % -212.52% -227.56% -181.42% -281.79% -165.23% -85.89% 100.00%
NP 16,702 22,900 24,139 24,185 21,403 9,217 12,706 4.66%
  YoY % -27.07% -5.13% -0.19% 13.00% 132.21% -27.46% -
  Horiz. % 131.45% 180.23% 189.98% 190.34% 168.45% 72.54% 100.00%
NP to SH 16,721 22,925 24,289 24,187 21,403 9,217 12,814 4.53%
  YoY % -27.06% -5.62% 0.42% 13.01% 132.21% -28.07% -
  Horiz. % 130.49% 178.91% 189.55% 188.75% 167.03% 71.93% 100.00%
Tax Rate 29.05 % 24.23 % 19.47 % 27.27 % 19.90 % 23.07 % -33.92 % -
  YoY % 19.89% 24.45% -28.60% 37.04% -13.74% 168.01% -
  Horiz. % -85.64% -71.43% -57.40% -80.40% -58.67% -68.01% 100.00%
Total Cost 306,270 287,830 347,995 211,167 210,547 267,221 258,195 2.89%
  YoY % 6.41% -17.29% 64.80% 0.29% -21.21% 3.50% -
  Horiz. % 118.62% 111.48% 134.78% 81.79% 81.55% 103.50% 100.00%
Net Worth 720,446 664,671 606,764 539,218 459,803 400,687 240,461 20.06%
  YoY % 8.39% 9.54% 12.53% 17.27% 14.75% 66.63% -
  Horiz. % 299.61% 276.41% 252.33% 224.24% 191.22% 166.63% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,213 12,279 17,598 20,167 17,435 11,438 7,213 7.63%
  YoY % -8.68% -30.23% -12.74% 15.67% 52.42% 58.57% -
  Horiz. % 155.44% 170.22% 243.95% 279.57% 241.69% 158.57% 100.00%
Div Payout % 67.06 % 53.56 % 72.45 % 83.38 % 81.46 % 124.10 % 56.30 % 2.96%
  YoY % 25.21% -26.07% -13.11% 2.36% -34.36% 120.43% -
  Horiz. % 119.11% 95.13% 128.69% 148.10% 144.69% 220.43% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 720,446 664,671 606,764 539,218 459,803 400,687 240,461 20.06%
  YoY % 8.39% 9.54% 12.53% 17.27% 14.75% 66.63% -
  Horiz. % 299.61% 276.41% 252.33% 224.24% 191.22% 166.63% 100.00%
NOSH 339,801 331,871 319,973 310,270 300,603 301,019 240,461 5.93%
  YoY % 2.39% 3.72% 3.13% 3.22% -0.14% 25.18% -
  Horiz. % 141.31% 138.01% 133.07% 129.03% 125.01% 125.18% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.17 % 7.37 % 6.49 % 10.28 % 9.23 % 3.33 % 4.69 % 1.64%
  YoY % -29.85% 13.56% -36.87% 11.38% 177.18% -29.00% -
  Horiz. % 110.23% 157.14% 138.38% 219.19% 196.80% 71.00% 100.00%
ROE 2.32 % 3.45 % 4.00 % 4.49 % 4.65 % 2.30 % 5.33 % -12.94%
  YoY % -32.75% -13.75% -10.91% -3.44% 102.17% -56.85% -
  Horiz. % 43.53% 64.73% 75.05% 84.24% 87.24% 43.15% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 95.05 93.63 116.30 75.85 77.16 91.83 112.66 -2.79%
  YoY % 1.52% -19.49% 53.33% -1.70% -15.98% -18.49% -
  Horiz. % 84.37% 83.11% 103.23% 67.33% 68.49% 81.51% 100.00%
EPS 4.92 6.91 7.59 7.80 7.12 3.07 5.33 -1.32%
  YoY % -28.80% -8.96% -2.69% 9.55% 131.92% -42.40% -
  Horiz. % 92.31% 129.64% 142.40% 146.34% 133.58% 57.60% 100.00%
DPS 3.30 3.70 5.50 6.50 5.80 3.80 3.00 1.60%
  YoY % -10.81% -32.73% -15.38% 12.07% 52.63% 26.67% -
  Horiz. % 110.00% 123.33% 183.33% 216.67% 193.33% 126.67% 100.00%
NAPS 2.1202 2.0028 1.8963 1.7379 1.5296 1.3311 1.0000 13.34%
  YoY % 5.86% 5.62% 9.11% 13.62% 14.91% 33.11% -
  Horiz. % 212.02% 200.28% 189.63% 173.79% 152.96% 133.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 95.04 91.44 109.51 69.26 68.26 81.35 79.72 2.97%
  YoY % 3.94% -16.50% 58.11% 1.46% -16.09% 2.04% -
  Horiz. % 119.22% 114.70% 137.37% 86.88% 85.62% 102.04% 100.00%
EPS 4.92 6.75 7.15 7.12 6.30 2.71 3.77 4.54%
  YoY % -27.11% -5.59% 0.42% 13.02% 132.47% -28.12% -
  Horiz. % 130.50% 179.05% 189.66% 188.86% 167.11% 71.88% 100.00%
DPS 3.30 3.61 5.18 5.93 5.13 3.37 2.12 7.65%
  YoY % -8.59% -30.31% -12.65% 15.59% 52.23% 58.96% -
  Horiz. % 155.66% 170.28% 244.34% 279.72% 241.98% 158.96% 100.00%
NAPS 2.1201 1.9559 1.7855 1.5868 1.3531 1.1791 0.7076 20.06%
  YoY % 8.40% 9.54% 12.52% 17.27% 14.76% 66.63% -
  Horiz. % 299.62% 276.41% 252.33% 224.25% 191.22% 166.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2500 1.0800 2.2200 2.0800 1.3800 1.1900 1.8300 -
P/RPS 1.32 1.15 1.91 2.74 1.79 1.30 1.62 -3.35%
  YoY % 14.78% -39.79% -30.29% 53.07% 37.69% -19.75% -
  Horiz. % 81.48% 70.99% 117.90% 169.14% 110.49% 80.25% 100.00%
P/EPS 25.40 15.63 29.25 26.68 19.38 38.86 34.34 -4.90%
  YoY % 62.51% -46.56% 9.63% 37.67% -50.13% 13.16% -
  Horiz. % 73.97% 45.52% 85.18% 77.69% 56.44% 113.16% 100.00%
EY 3.94 6.40 3.42 3.75 5.16 2.57 2.91 5.18%
  YoY % -38.44% 87.13% -8.80% -27.33% 100.78% -11.68% -
  Horiz. % 135.40% 219.93% 117.53% 128.87% 177.32% 88.32% 100.00%
DY 2.64 3.43 2.48 3.13 4.20 3.19 1.64 8.25%
  YoY % -23.03% 38.31% -20.77% -25.48% 31.66% 94.51% -
  Horiz. % 160.98% 209.15% 151.22% 190.85% 256.10% 194.51% 100.00%
P/NAPS 0.59 0.54 1.17 1.20 0.90 0.89 1.83 -17.19%
  YoY % 9.26% -53.85% -2.50% 33.33% 1.12% -51.37% -
  Horiz. % 32.24% 29.51% 63.93% 65.57% 49.18% 48.63% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.0900 1.2700 2.1500 2.1600 1.5200 1.2900 1.5900 -
P/RPS 1.15 1.36 1.85 2.85 1.97 1.40 1.41 -3.34%
  YoY % -15.44% -26.49% -35.09% 44.67% 40.71% -0.71% -
  Horiz. % 81.56% 96.45% 131.21% 202.13% 139.72% 99.29% 100.00%
P/EPS 22.15 18.39 28.32 27.71 21.35 42.13 29.84 -4.84%
  YoY % 20.45% -35.06% 2.20% 29.79% -49.32% 41.19% -
  Horiz. % 74.23% 61.63% 94.91% 92.86% 71.55% 141.19% 100.00%
EY 4.51 5.44 3.53 3.61 4.68 2.37 3.35 5.08%
  YoY % -17.10% 54.11% -2.22% -22.86% 97.47% -29.25% -
  Horiz. % 134.63% 162.39% 105.37% 107.76% 139.70% 70.75% 100.00%
DY 3.03 2.91 2.56 3.01 3.82 2.95 1.89 8.18%
  YoY % 4.12% 13.67% -14.95% -21.20% 29.49% 56.08% -
  Horiz. % 160.32% 153.97% 135.45% 159.26% 202.12% 156.08% 100.00%
P/NAPS 0.51 0.63 1.13 1.24 0.99 0.97 1.59 -17.26%
  YoY % -19.05% -44.25% -8.87% 25.25% 2.06% -38.99% -
  Horiz. % 32.08% 39.62% 71.07% 77.99% 62.26% 61.01% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers