Highlights

[KIMLUN] YoY Quarter Result on 2018-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -47.93%    YoY -     -17.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 318,557 220,925 170,179 234,795 322,165 332,687 214,403 6.82%
  YoY % 44.19% 29.82% -27.52% -27.12% -3.16% 55.17% -
  Horiz. % 148.58% 103.04% 79.37% 109.51% 150.26% 155.17% 100.00%
PBT 21,669 17,129 19,847 22,715 19,258 25,678 11,815 10.63%
  YoY % 26.50% -13.69% -12.63% 17.95% -25.00% 117.33% -
  Horiz. % 183.40% 144.98% 167.98% 192.26% 163.00% 217.33% 100.00%
Tax -5,763 -4,539 -4,465 -5,612 -5,142 -6,709 -2,929 11.93%
  YoY % -26.97% -1.66% 20.44% -9.14% 23.36% -129.05% -
  Horiz. % 196.76% 154.97% 152.44% 191.60% 175.55% 229.05% 100.00%
NP 15,906 12,590 15,382 17,103 14,116 18,969 8,886 10.19%
  YoY % 26.34% -18.15% -10.06% 21.16% -25.58% 113.47% -
  Horiz. % 179.00% 141.68% 173.10% 192.47% 158.86% 213.47% 100.00%
NP to SH 15,931 12,647 15,381 17,103 14,116 18,969 8,955 10.07%
  YoY % 25.97% -17.78% -10.07% 21.16% -25.58% 111.83% -
  Horiz. % 177.90% 141.23% 171.76% 190.99% 157.63% 211.83% 100.00%
Tax Rate 26.60 % 26.50 % 22.50 % 24.71 % 26.70 % 26.13 % 24.79 % 1.18%
  YoY % 0.38% 17.78% -8.94% -7.45% 2.18% 5.41% -
  Horiz. % 107.30% 106.90% 90.76% 99.68% 107.70% 105.41% 100.00%
Total Cost 302,651 208,335 154,797 217,692 308,049 313,718 205,517 6.66%
  YoY % 45.27% 34.59% -28.89% -29.33% -1.81% 52.65% -
  Horiz. % 147.26% 101.37% 75.32% 105.92% 149.89% 152.65% 100.00%
Net Worth 680,435 620,480 554,336 476,900 414,319 344,881 284,200 15.66%
  YoY % 9.66% 11.93% 16.24% 15.10% 20.13% 21.35% -
  Horiz. % 239.42% 218.32% 195.05% 167.80% 145.78% 121.35% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 680,435 620,480 554,336 476,900 414,319 344,881 284,200 15.66%
  YoY % 9.66% 11.93% 16.24% 15.10% 20.13% 21.35% -
  Horiz. % 239.42% 218.32% 195.05% 167.80% 145.78% 121.35% 100.00%
NOSH 331,871 320,662 310,100 300,579 300,340 270,347 240,725 5.49%
  YoY % 3.50% 3.41% 3.17% 0.08% 11.09% 12.31% -
  Horiz. % 137.86% 133.21% 128.82% 124.86% 124.76% 112.31% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.99 % 5.70 % 9.04 % 7.28 % 4.38 % 5.70 % 4.14 % 3.16%
  YoY % -12.46% -36.95% 24.18% 66.21% -23.16% 37.68% -
  Horiz. % 120.53% 137.68% 218.36% 175.85% 105.80% 137.68% 100.00%
ROE 2.34 % 2.04 % 2.77 % 3.59 % 3.41 % 5.50 % 3.15 % -4.83%
  YoY % 14.71% -26.35% -22.84% 5.28% -38.00% 74.60% -
  Horiz. % 74.29% 64.76% 87.94% 113.97% 108.25% 174.60% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 95.99 68.90 54.88 78.11 107.27 123.06 89.07 1.25%
  YoY % 39.32% 25.55% -29.74% -27.18% -12.83% 38.16% -
  Horiz. % 107.77% 77.35% 61.61% 87.70% 120.43% 138.16% 100.00%
EPS 4.80 3.91 4.96 5.69 4.70 7.02 3.72 4.34%
  YoY % 22.76% -21.17% -12.83% 21.06% -33.05% 88.71% -
  Horiz. % 129.03% 105.11% 133.33% 152.96% 126.34% 188.71% 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 2.0503 1.9350 1.7876 1.5866 1.3795 1.2757 1.1806 9.63%
  YoY % 5.96% 8.25% 12.67% 15.01% 8.14% 8.06% -
  Horiz. % 173.67% 163.90% 151.41% 134.39% 116.85% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 95.98 66.57 51.28 70.74 97.07 100.24 64.60 6.82%
  YoY % 44.18% 29.82% -27.51% -27.12% -3.16% 55.17% -
  Horiz. % 148.58% 103.05% 79.38% 109.50% 150.26% 155.17% 100.00%
EPS 4.80 3.81 4.63 5.15 4.25 5.72 2.70 10.06%
  YoY % 25.98% -17.71% -10.10% 21.18% -25.70% 111.85% -
  Horiz. % 177.78% 141.11% 171.48% 190.74% 157.41% 211.85% 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 2.0502 1.8695 1.6702 1.4369 1.2484 1.0391 0.8563 15.66%
  YoY % 9.67% 11.93% 16.24% 15.10% 20.14% 21.35% -
  Horiz. % 239.43% 218.32% 195.05% 167.80% 145.79% 121.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1800 2.0400 2.2400 1.8300 1.2800 1.6000 1.4700 -
P/RPS 1.23 2.96 4.08 2.34 1.19 1.30 1.65 -4.78%
  YoY % -58.45% -27.45% 74.36% 96.64% -8.46% -21.21% -
  Horiz. % 74.55% 179.39% 247.27% 141.82% 72.12% 78.79% 100.00%
P/EPS 24.58 51.72 45.16 32.16 27.23 22.80 39.52 -7.61%
  YoY % -52.47% 14.53% 40.42% 18.11% 19.43% -42.31% -
  Horiz. % 62.20% 130.87% 114.27% 81.38% 68.90% 57.69% 100.00%
EY 4.07 1.93 2.21 3.11 3.67 4.39 2.53 8.24%
  YoY % 110.88% -12.67% -28.94% -15.26% -16.40% 73.52% -
  Horiz. % 160.87% 76.28% 87.35% 122.92% 145.06% 173.52% 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 0.58 1.05 1.25 1.15 0.93 1.25 1.25 -12.01%
  YoY % -44.76% -16.00% 8.70% 23.66% -25.60% 0.00% -
  Horiz. % 46.40% 84.00% 100.00% 92.00% 74.40% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 -
Price 1.3900 1.7200 2.2800 1.7800 1.2800 1.6400 2.0200 -
P/RPS 1.45 2.50 4.15 2.28 1.19 1.33 2.27 -7.19%
  YoY % -42.00% -39.76% 82.02% 91.60% -10.53% -41.41% -
  Horiz. % 63.88% 110.13% 182.82% 100.44% 52.42% 58.59% 100.00%
P/EPS 28.96 43.61 45.97 31.28 27.23 23.37 54.30 -9.94%
  YoY % -33.59% -5.13% 46.96% 14.87% 16.52% -56.96% -
  Horiz. % 53.33% 80.31% 84.66% 57.61% 50.15% 43.04% 100.00%
EY 3.45 2.29 2.18 3.20 3.67 4.28 1.84 11.04%
  YoY % 50.66% 5.05% -31.88% -12.81% -14.25% 132.61% -
  Horiz. % 187.50% 124.46% 118.48% 173.91% 199.46% 232.61% 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 0.68 0.89 1.28 1.12 0.93 1.29 1.71 -14.24%
  YoY % -23.60% -30.47% 14.29% 20.43% -27.91% -24.56% -
  Horiz. % 39.77% 52.05% 74.85% 65.50% 54.39% 75.44% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers