Highlights

[KIMLUN] YoY Quarter Result on 2013-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -27.49%    YoY -     -15.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 234,795 322,165 332,687 214,403 198,347 134,609 115,832 12.49%
  YoY % -27.12% -3.16% 55.17% 8.09% 47.35% 16.21% -
  Horiz. % 202.70% 278.13% 287.22% 185.10% 171.24% 116.21% 100.00%
PBT 22,715 19,258 25,678 11,815 14,027 12,984 13,003 9.73%
  YoY % 17.95% -25.00% 117.33% -15.77% 8.03% -0.15% -
  Horiz. % 174.69% 148.10% 197.48% 90.86% 107.88% 99.85% 100.00%
Tax -5,612 -5,142 -6,709 -2,929 -3,434 -3,426 -3,242 9.57%
  YoY % -9.14% 23.36% -129.05% 14.71% -0.23% -5.68% -
  Horiz. % 173.10% 158.61% 206.94% 90.35% 105.92% 105.68% 100.00%
NP 17,103 14,116 18,969 8,886 10,593 9,558 9,761 9.79%
  YoY % 21.16% -25.58% 113.47% -16.11% 10.83% -2.08% -
  Horiz. % 175.22% 144.62% 194.33% 91.04% 108.52% 97.92% 100.00%
NP to SH 17,103 14,116 18,969 8,955 10,613 9,558 9,761 9.79%
  YoY % 21.16% -25.58% 111.83% -15.62% 11.04% -2.08% -
  Horiz. % 175.22% 144.62% 194.33% 91.74% 108.73% 97.92% 100.00%
Tax Rate 24.71 % 26.70 % 26.13 % 24.79 % 24.48 % 26.39 % 24.93 % -0.15%
  YoY % -7.45% 2.18% 5.41% 1.27% -7.24% 5.86% -
  Horiz. % 99.12% 107.10% 104.81% 99.44% 98.19% 105.86% 100.00%
Total Cost 217,692 308,049 313,718 205,517 187,754 125,051 106,071 12.72%
  YoY % -29.33% -1.81% 52.65% 9.46% 50.14% 17.89% -
  Horiz. % 205.23% 290.42% 295.76% 193.75% 177.01% 117.89% 100.00%
Net Worth 476,900 414,319 344,881 284,200 234,644 194,139 103,875 28.89%
  YoY % 15.10% 20.13% 21.35% 21.12% 20.86% 86.90% -
  Horiz. % 459.11% 398.86% 332.01% 273.60% 225.89% 186.90% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,900 414,319 344,881 284,200 234,644 194,139 103,875 28.89%
  YoY % 15.10% 20.13% 21.35% 21.12% 20.86% 86.90% -
  Horiz. % 459.11% 398.86% 332.01% 273.60% 225.89% 186.90% 100.00%
NOSH 300,579 300,340 270,347 240,725 231,724 229,208 164,881 10.52%
  YoY % 0.08% 11.09% 12.31% 3.88% 1.10% 39.01% -
  Horiz. % 182.30% 182.16% 163.96% 146.00% 140.54% 139.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.28 % 4.38 % 5.70 % 4.14 % 5.34 % 7.10 % 8.43 % -2.41%
  YoY % 66.21% -23.16% 37.68% -22.47% -24.79% -15.78% -
  Horiz. % 86.36% 51.96% 67.62% 49.11% 63.35% 84.22% 100.00%
ROE 3.59 % 3.41 % 5.50 % 3.15 % 4.52 % 4.92 % 9.40 % -14.81%
  YoY % 5.28% -38.00% 74.60% -30.31% -8.13% -47.66% -
  Horiz. % 38.19% 36.28% 58.51% 33.51% 48.09% 52.34% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.11 107.27 123.06 89.07 85.60 58.73 70.25 1.78%
  YoY % -27.18% -12.83% 38.16% 4.05% 45.75% -16.40% -
  Horiz. % 111.19% 152.70% 175.17% 126.79% 121.85% 83.60% 100.00%
EPS 5.69 4.70 7.02 3.72 4.58 4.17 5.92 -0.66%
  YoY % 21.06% -33.05% 88.71% -18.78% 9.83% -29.56% -
  Horiz. % 96.11% 79.39% 118.58% 62.84% 77.36% 70.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5866 1.3795 1.2757 1.1806 1.0126 0.8470 0.6300 16.63%
  YoY % 15.01% 8.14% 8.06% 16.59% 19.55% 34.44% -
  Horiz. % 251.84% 218.97% 202.49% 187.40% 160.73% 134.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.09 94.80 97.90 63.09 58.37 39.61 34.09 12.48%
  YoY % -27.12% -3.17% 55.18% 8.09% 47.36% 16.19% -
  Horiz. % 202.67% 278.09% 287.18% 185.07% 171.22% 116.19% 100.00%
EPS 5.03 4.15 5.58 2.64 3.12 2.81 2.87 9.79%
  YoY % 21.20% -25.63% 111.36% -15.38% 11.03% -2.09% -
  Horiz. % 175.26% 144.60% 194.43% 91.99% 108.71% 97.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4034 1.2192 1.0149 0.8363 0.6905 0.5713 0.3057 28.89%
  YoY % 15.11% 20.13% 21.36% 21.12% 20.86% 86.88% -
  Horiz. % 459.08% 398.82% 331.99% 273.57% 225.88% 186.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.8300 1.2800 1.6000 1.4700 1.6100 1.7600 0.0000 -
P/RPS 2.34 1.19 1.30 1.65 1.88 3.00 0.00 -
  YoY % 96.64% -8.46% -21.21% -12.23% -37.33% 0.00% -
  Horiz. % 78.00% 39.67% 43.33% 55.00% 62.67% 100.00% -
P/EPS 32.16 27.23 22.80 39.52 35.15 42.21 0.00 -
  YoY % 18.11% 19.43% -42.31% 12.43% -16.73% 0.00% -
  Horiz. % 76.19% 64.51% 54.02% 93.63% 83.27% 100.00% -
EY 3.11 3.67 4.39 2.53 2.84 2.37 0.00 -
  YoY % -15.26% -16.40% 73.52% -10.92% 19.83% 0.00% -
  Horiz. % 131.22% 154.85% 185.23% 106.75% 119.83% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 0.93 1.25 1.25 1.59 2.08 0.00 -
  YoY % 23.66% -25.60% 0.00% -21.38% -23.56% 0.00% -
  Horiz. % 55.29% 44.71% 60.10% 60.10% 76.44% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 - -
Price 1.7800 1.2800 1.6400 2.0200 1.4700 1.8000 0.0000 -
P/RPS 2.28 1.19 1.33 2.27 1.72 3.06 0.00 -
  YoY % 91.60% -10.53% -41.41% 31.98% -43.79% 0.00% -
  Horiz. % 74.51% 38.89% 43.46% 74.18% 56.21% 100.00% -
P/EPS 31.28 27.23 23.37 54.30 32.10 43.17 0.00 -
  YoY % 14.87% 16.52% -56.96% 69.16% -25.64% 0.00% -
  Horiz. % 72.46% 63.08% 54.13% 125.78% 74.36% 100.00% -
EY 3.20 3.67 4.28 1.84 3.12 2.32 0.00 -
  YoY % -12.81% -14.25% 132.61% -41.03% 34.48% 0.00% -
  Horiz. % 137.93% 158.19% 184.48% 79.31% 134.48% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 0.93 1.29 1.71 1.45 2.13 0.00 -
  YoY % 20.43% -27.91% -24.56% 17.93% -31.92% 0.00% -
  Horiz. % 52.58% 43.66% 60.56% 80.28% 68.08% 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.
 


 

218  594  510  967 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.02 
 MYEG 1.23-0.07 
 SAPNRG 0.225-0.01 
 ARMADA 0.375-0.025 
 ALAM 0.135-0.005 
 XOX 0.045-0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.14-0.005 
 AIRASIA 1.13-0.03 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers