Highlights

[KIMLUN] YoY TTM Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     1.35%    YoY -     15.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 824,504 954,161 1,147,713 1,137,636 899,088 798,123 572,536 6.26%
  YoY % -13.59% -16.86% 0.89% 26.53% 12.65% 39.40% -
  Horiz. % 144.01% 166.66% 200.46% 198.70% 157.04% 139.40% 100.00%
PBT 95,028 107,078 63,691 53,407 47,959 63,162 52,236 10.48%
  YoY % -11.25% 68.12% 19.26% 11.36% -24.07% 20.92% -
  Horiz. % 181.92% 204.99% 121.93% 102.24% 91.81% 120.92% 100.00%
Tax -24,154 -24,852 -16,012 -7,186 -8,018 -16,428 -12,596 11.45%
  YoY % 2.81% -55.21% -122.82% 10.38% 51.19% -30.42% -
  Horiz. % 191.76% 197.30% 127.12% 57.05% 63.66% 130.42% 100.00%
NP 70,874 82,226 47,679 46,221 39,941 46,734 39,640 10.16%
  YoY % -13.81% 72.46% 3.15% 15.72% -14.54% 17.90% -
  Horiz. % 178.79% 207.43% 120.28% 116.60% 100.76% 117.90% 100.00%
NP to SH 70,873 82,226 47,679 46,346 40,130 46,810 39,641 10.16%
  YoY % -13.81% 72.46% 2.88% 15.49% -14.27% 18.08% -
  Horiz. % 178.79% 207.43% 120.28% 116.91% 101.23% 118.08% 100.00%
Tax Rate 25.42 % 23.21 % 25.14 % 13.46 % 16.72 % 26.01 % 24.11 % 0.88%
  YoY % 9.52% -7.68% 86.78% -19.50% -35.72% 7.88% -
  Horiz. % 105.43% 96.27% 104.27% 55.83% 69.35% 107.88% 100.00%
Total Cost 753,630 871,935 1,100,034 1,091,415 859,147 751,389 532,896 5.94%
  YoY % -13.57% -20.74% 0.79% 27.03% 14.34% 41.00% -
  Horiz. % 141.42% 163.62% 206.43% 204.81% 161.22% 141.00% 100.00%
Net Worth 549,089 483,261 419,173 381,435 279,810 246,458 199,237 18.39%
  YoY % 13.62% 15.29% 9.89% 36.32% 13.53% 23.70% -
  Horiz. % 275.60% 242.56% 210.39% 191.45% 140.44% 123.70% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 20,167 17,435 11,438 7,213 11,447 7,094 10,170 12.07%
  YoY % 15.67% 52.42% 58.57% -36.98% 61.37% -30.25% -
  Horiz. % 198.29% 171.42% 112.47% 70.93% 112.56% 69.75% 100.00%
Div Payout % 28.46 % 21.20 % 23.99 % 15.57 % 28.53 % 15.16 % 25.66 % 1.74%
  YoY % 34.25% -11.63% 54.08% -45.43% 88.19% -40.92% -
  Horiz. % 110.91% 82.62% 93.49% 60.68% 111.18% 59.08% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 549,089 483,261 419,173 381,435 279,810 246,458 199,237 18.39%
  YoY % 13.62% 15.29% 9.89% 36.32% 13.53% 23.70% -
  Horiz. % 275.60% 242.56% 210.39% 191.45% 140.44% 123.70% 100.00%
NOSH 310,167 300,386 300,849 300,200 240,821 236,298 228,982 5.18%
  YoY % 3.26% -0.15% 0.22% 24.66% 1.91% 3.19% -
  Horiz. % 135.45% 131.18% 131.39% 131.10% 105.17% 103.19% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.60 % 8.62 % 4.15 % 4.06 % 4.44 % 5.86 % 6.92 % 3.69%
  YoY % -0.23% 107.71% 2.22% -8.56% -24.23% -15.32% -
  Horiz. % 124.28% 124.57% 59.97% 58.67% 64.16% 84.68% 100.00%
ROE 12.91 % 17.01 % 11.37 % 12.15 % 14.34 % 18.99 % 19.90 % -6.95%
  YoY % -24.10% 49.60% -6.42% -15.27% -24.49% -4.57% -
  Horiz. % 64.87% 85.48% 57.14% 61.06% 72.06% 95.43% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 265.83 317.64 381.49 378.96 373.34 337.76 250.03 1.03%
  YoY % -16.31% -16.74% 0.67% 1.51% 10.53% 35.09% -
  Horiz. % 106.32% 127.04% 152.58% 151.57% 149.32% 135.09% 100.00%
EPS 22.85 27.37 15.85 15.44 16.66 19.81 17.31 4.73%
  YoY % -16.51% 72.68% 2.66% -7.32% -15.90% 14.44% -
  Horiz. % 132.00% 158.12% 91.57% 89.20% 96.24% 114.44% 100.00%
DPS 6.50 5.80 3.80 2.40 4.80 3.00 4.44 6.55%
  YoY % 12.07% 52.63% 58.33% -50.00% 60.00% -32.43% -
  Horiz. % 146.40% 130.63% 85.59% 54.05% 108.11% 67.57% 100.00%
NAPS 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 12.56%
  YoY % 10.04% 15.47% 9.66% 9.36% 11.40% 19.87% -
  Horiz. % 203.46% 184.90% 160.13% 146.03% 133.54% 119.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 242.63 280.78 337.74 334.78 264.58 234.87 168.48 6.26%
  YoY % -13.59% -16.87% 0.88% 26.53% 12.65% 39.41% -
  Horiz. % 144.01% 166.65% 200.46% 198.71% 157.04% 139.41% 100.00%
EPS 20.86 24.20 14.03 13.64 11.81 13.77 11.67 10.15%
  YoY % -13.80% 72.49% 2.86% 15.50% -14.23% 17.99% -
  Horiz. % 178.75% 207.37% 120.22% 116.88% 101.20% 117.99% 100.00%
DPS 5.93 5.13 3.37 2.12 3.37 2.09 2.99 12.08%
  YoY % 15.59% 52.23% 58.96% -37.09% 61.24% -30.10% -
  Horiz. % 198.33% 171.57% 112.71% 70.90% 112.71% 69.90% 100.00%
NAPS 1.6158 1.4221 1.2335 1.1225 0.8234 0.7253 0.5863 18.39%
  YoY % 13.62% 15.29% 9.89% 36.32% 13.53% 23.71% -
  Horiz. % 275.59% 242.55% 210.39% 191.45% 140.44% 123.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 -
P/RPS 0.85 0.57 0.34 0.42 0.55 0.45 0.72 2.80%
  YoY % 49.12% 67.65% -19.05% -23.64% 22.22% -37.50% -
  Horiz. % 118.06% 79.17% 47.22% 58.33% 76.39% 62.50% 100.00%
P/EPS 9.93 6.61 8.20 10.23 12.36 7.62 10.46 -0.86%
  YoY % 50.23% -19.39% -19.84% -17.23% 62.20% -27.15% -
  Horiz. % 94.93% 63.19% 78.39% 97.80% 118.16% 72.85% 100.00%
EY 10.07 15.12 12.19 9.77 8.09 13.12 9.56 0.87%
  YoY % -33.40% 24.04% 24.77% 20.77% -38.34% 37.24% -
  Horiz. % 105.33% 158.16% 127.51% 102.20% 84.62% 137.24% 100.00%
DY 2.86 3.20 2.92 1.52 2.33 1.99 2.45 2.61%
  YoY % -10.63% 9.59% 92.11% -34.76% 17.09% -18.78% -
  Horiz. % 116.73% 130.61% 119.18% 62.04% 95.10% 81.22% 100.00%
P/NAPS 1.28 1.13 0.93 1.24 1.77 1.45 2.08 -7.77%
  YoY % 13.27% 21.51% -25.00% -29.94% 22.07% -30.29% -
  Horiz. % 61.54% 54.33% 44.71% 59.62% 85.10% 69.71% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 -
P/RPS 0.81 0.57 0.29 0.41 0.50 0.41 0.58 5.72%
  YoY % 42.11% 96.55% -29.27% -18.00% 21.95% -29.31% -
  Horiz. % 139.66% 98.28% 50.00% 70.69% 86.21% 70.69% 100.00%
P/EPS 9.45 6.65 6.88 10.10 11.16 7.07 8.32 2.14%
  YoY % 42.11% -3.34% -31.88% -9.50% 57.85% -15.02% -
  Horiz. % 113.58% 79.93% 82.69% 121.39% 134.13% 84.98% 100.00%
EY 10.58 15.04 14.54 9.90 8.96 14.15 12.02 -2.10%
  YoY % -29.65% 3.44% 46.87% 10.49% -36.68% 17.72% -
  Horiz. % 88.02% 125.12% 120.97% 82.36% 74.54% 117.72% 100.00%
DY 3.01 3.19 3.49 1.54 2.58 2.14 3.08 -0.38%
  YoY % -5.64% -8.60% 126.62% -40.31% 20.56% -30.52% -
  Horiz. % 97.73% 103.57% 113.31% 50.00% 83.77% 69.48% 100.00%
P/NAPS 1.22 1.13 0.78 1.23 1.60 1.34 1.65 -4.90%
  YoY % 7.96% 44.87% -36.59% -23.12% 19.40% -18.79% -
  Horiz. % 73.94% 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.
 


 

247  222  494  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers