Highlights

[KIMLUN] YoY TTM Result on 2013-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -16.12%    YoY -     -14.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 954,161 1,147,713 1,137,636 899,088 798,123 572,536 255,212 24.56%
  YoY % -16.86% 0.89% 26.53% 12.65% 39.40% 124.34% -
  Horiz. % 373.87% 449.71% 445.76% 352.29% 312.73% 224.34% 100.00%
PBT 107,078 63,691 53,407 47,959 63,162 52,236 24,563 27.78%
  YoY % 68.12% 19.26% 11.36% -24.07% 20.92% 112.66% -
  Horiz. % 435.93% 259.30% 217.43% 195.25% 257.14% 212.66% 100.00%
Tax -24,852 -16,012 -7,186 -8,018 -16,428 -12,596 -6,386 25.39%
  YoY % -55.21% -122.82% 10.38% 51.19% -30.42% -97.24% -
  Horiz. % 389.16% 250.74% 112.53% 125.56% 257.25% 197.24% 100.00%
NP 82,226 47,679 46,221 39,941 46,734 39,640 18,177 28.57%
  YoY % 72.46% 3.15% 15.72% -14.54% 17.90% 118.08% -
  Horiz. % 452.36% 262.30% 254.28% 219.73% 257.11% 218.08% 100.00%
NP to SH 82,226 47,679 46,346 40,130 46,810 39,641 18,177 28.57%
  YoY % 72.46% 2.88% 15.49% -14.27% 18.08% 118.08% -
  Horiz. % 452.36% 262.30% 254.97% 220.77% 257.52% 218.08% 100.00%
Tax Rate 23.21 % 25.14 % 13.46 % 16.72 % 26.01 % 24.11 % 26.00 % -1.87%
  YoY % -7.68% 86.78% -19.50% -35.72% 7.88% -7.27% -
  Horiz. % 89.27% 96.69% 51.77% 64.31% 100.04% 92.73% 100.00%
Total Cost 871,935 1,100,034 1,091,415 859,147 751,389 532,896 237,035 24.22%
  YoY % -20.74% 0.79% 27.03% 14.34% 41.00% 124.82% -
  Horiz. % 367.85% 464.08% 460.44% 362.46% 316.99% 224.82% 100.00%
Net Worth 483,261 419,173 381,435 279,810 246,458 199,237 122,837 25.62%
  YoY % 15.29% 9.89% 36.32% 13.53% 23.70% 62.20% -
  Horiz. % 393.42% 341.24% 310.52% 227.79% 200.64% 162.20% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 17,435 11,438 7,213 11,447 7,094 10,170 3,319 31.81%
  YoY % 52.42% 58.57% -36.98% 61.37% -30.25% 206.35% -
  Horiz. % 525.16% 344.55% 217.29% 344.82% 213.68% 306.35% 100.00%
Div Payout % 21.20 % 23.99 % 15.57 % 28.53 % 15.16 % 25.66 % 18.26 % 2.52%
  YoY % -11.63% 54.08% -45.43% 88.19% -40.92% 40.53% -
  Horiz. % 116.10% 131.38% 85.27% 156.24% 83.02% 140.53% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,261 419,173 381,435 279,810 246,458 199,237 122,837 25.62%
  YoY % 15.29% 9.89% 36.32% 13.53% 23.70% 62.20% -
  Horiz. % 393.42% 341.24% 310.52% 227.79% 200.64% 162.20% 100.00%
NOSH 300,386 300,849 300,200 240,821 236,298 228,982 165,996 10.38%
  YoY % -0.15% 0.22% 24.66% 1.91% 3.19% 37.94% -
  Horiz. % 180.96% 181.24% 180.85% 145.08% 142.35% 137.94% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.62 % 4.15 % 4.06 % 4.44 % 5.86 % 6.92 % 7.12 % 3.23%
  YoY % 107.71% 2.22% -8.56% -24.23% -15.32% -2.81% -
  Horiz. % 121.07% 58.29% 57.02% 62.36% 82.30% 97.19% 100.00%
ROE 17.01 % 11.37 % 12.15 % 14.34 % 18.99 % 19.90 % 14.80 % 2.34%
  YoY % 49.60% -6.42% -15.27% -24.49% -4.57% 34.46% -
  Horiz. % 114.93% 76.82% 82.09% 96.89% 128.31% 134.46% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 317.64 381.49 378.96 373.34 337.76 250.03 153.75 12.84%
  YoY % -16.74% 0.67% 1.51% 10.53% 35.09% 62.62% -
  Horiz. % 206.60% 248.12% 246.48% 242.82% 219.68% 162.62% 100.00%
EPS 27.37 15.85 15.44 16.66 19.81 17.31 10.95 16.48%
  YoY % 72.68% 2.66% -7.32% -15.90% 14.44% 58.08% -
  Horiz. % 249.95% 144.75% 141.00% 152.15% 180.91% 158.08% 100.00%
DPS 5.80 3.80 2.40 4.80 3.00 4.44 2.00 19.40%
  YoY % 52.63% 58.33% -50.00% 60.00% -32.43% 122.00% -
  Horiz. % 290.00% 190.00% 120.00% 240.00% 150.00% 222.00% 100.00%
NAPS 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 0.7400 13.80%
  YoY % 15.47% 9.66% 9.36% 11.40% 19.87% 17.58% -
  Horiz. % 217.41% 188.28% 171.70% 157.01% 140.95% 117.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 280.78 337.74 334.78 264.58 234.87 168.48 75.10 24.56%
  YoY % -16.87% 0.88% 26.53% 12.65% 39.41% 124.34% -
  Horiz. % 373.87% 449.72% 445.78% 352.30% 312.74% 224.34% 100.00%
EPS 24.20 14.03 13.64 11.81 13.77 11.67 5.35 28.57%
  YoY % 72.49% 2.86% 15.50% -14.23% 17.99% 118.13% -
  Horiz. % 452.34% 262.24% 254.95% 220.75% 257.38% 218.13% 100.00%
DPS 5.13 3.37 2.12 3.37 2.09 2.99 0.98 31.74%
  YoY % 52.23% 58.96% -37.09% 61.24% -30.10% 205.10% -
  Horiz. % 523.47% 343.88% 216.33% 343.88% 213.27% 305.10% 100.00%
NAPS 1.4221 1.2335 1.1225 0.8234 0.7253 0.5863 0.3615 25.62%
  YoY % 15.29% 9.89% 36.32% 13.53% 23.71% 62.19% -
  Horiz. % 393.39% 341.22% 310.51% 227.77% 200.64% 162.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 0.9600 -
P/RPS 0.57 0.34 0.42 0.55 0.45 0.72 0.62 -1.39%
  YoY % 67.65% -19.05% -23.64% 22.22% -37.50% 16.13% -
  Horiz. % 91.94% 54.84% 67.74% 88.71% 72.58% 116.13% 100.00%
P/EPS 6.61 8.20 10.23 12.36 7.62 10.46 8.77 -4.60%
  YoY % -19.39% -19.84% -17.23% 62.20% -27.15% 19.27% -
  Horiz. % 75.37% 93.50% 116.65% 140.93% 86.89% 119.27% 100.00%
EY 15.12 12.19 9.77 8.09 13.12 9.56 11.41 4.80%
  YoY % 24.04% 24.77% 20.77% -38.34% 37.24% -16.21% -
  Horiz. % 132.52% 106.84% 85.63% 70.90% 114.99% 83.79% 100.00%
DY 3.20 2.92 1.52 2.33 1.99 2.45 2.08 7.44%
  YoY % 9.59% 92.11% -34.76% 17.09% -18.78% 17.79% -
  Horiz. % 153.85% 140.38% 73.08% 112.02% 95.67% 117.79% 100.00%
P/NAPS 1.13 0.93 1.24 1.77 1.45 2.08 1.30 -2.31%
  YoY % 21.51% -25.00% -29.94% 22.07% -30.29% 60.00% -
  Horiz. % 86.92% 71.54% 95.38% 136.15% 111.54% 160.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 - -
Price 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 0.0000 -
P/RPS 0.57 0.29 0.41 0.50 0.41 0.58 0.00 -
  YoY % 96.55% -29.27% -18.00% 21.95% -29.31% 0.00% -
  Horiz. % 98.28% 50.00% 70.69% 86.21% 70.69% 100.00% -
P/EPS 6.65 6.88 10.10 11.16 7.07 8.32 0.00 -
  YoY % -3.34% -31.88% -9.50% 57.85% -15.02% 0.00% -
  Horiz. % 79.93% 82.69% 121.39% 134.13% 84.98% 100.00% -
EY 15.04 14.54 9.90 8.96 14.15 12.02 0.00 -
  YoY % 3.44% 46.87% 10.49% -36.68% 17.72% 0.00% -
  Horiz. % 125.12% 120.97% 82.36% 74.54% 117.72% 100.00% -
DY 3.19 3.49 1.54 2.58 2.14 3.08 0.00 -
  YoY % -8.60% 126.62% -40.31% 20.56% -30.52% 0.00% -
  Horiz. % 103.57% 113.31% 50.00% 83.77% 69.48% 100.00% -
P/NAPS 1.13 0.78 1.23 1.60 1.34 1.65 0.00 -
  YoY % 44.87% -36.59% -23.12% 19.40% -18.79% 0.00% -
  Horiz. % 68.48% 47.27% 74.55% 96.97% 81.21% 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.
 


 

225  287  501  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers