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 - 331,891
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.74 97.07 100.24 64.60 59.76 40.56 34.90 12.48%
  YoY % -27.12% -3.16% 55.17% 8.10% 47.34% 16.22% -
  Horiz. % 202.69% 278.14% 287.22% 185.10% 171.23% 116.22% 100.00%
EPS 5.15 4.25 5.72 2.70 3.20 2.88 2.94 9.78%
  YoY % 21.18% -25.70% 111.85% -15.62% 11.11% -2.04% -
  Horiz. % 175.17% 144.56% 194.56% 91.84% 108.84% 97.96% 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 1.4369 1.2484 1.0391 0.8563 0.7070 0.5850 0.3130 28.89%
  YoY % 15.10% 20.14% 21.35% 21.12% 20.85% 86.90% -
  Horiz. % 459.07% 398.85% 331.98% 273.58% 225.88% 186.90% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers