Highlights

[KIMLUN] YoY TTM Result on 2015-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     19.96%    YoY -     2.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,059,109 824,504 954,161 1,147,713 1,137,636 899,088 798,123 4.83%
  YoY % 28.45% -13.59% -16.86% 0.89% 26.53% 12.65% -
  Horiz. % 132.70% 103.31% 119.55% 143.80% 142.54% 112.65% 100.00%
PBT 81,179 95,028 107,078 63,691 53,407 47,959 63,162 4.27%
  YoY % -14.57% -11.25% 68.12% 19.26% 11.36% -24.07% -
  Horiz. % 128.53% 150.45% 169.53% 100.84% 84.56% 75.93% 100.00%
Tax -20,386 -24,154 -24,852 -16,012 -7,186 -8,018 -16,428 3.66%
  YoY % 15.60% 2.81% -55.21% -122.82% 10.38% 51.19% -
  Horiz. % 124.09% 147.03% 151.28% 97.47% 43.74% 48.81% 100.00%
NP 60,793 70,874 82,226 47,679 46,221 39,941 46,734 4.48%
  YoY % -14.22% -13.81% 72.46% 3.15% 15.72% -14.54% -
  Horiz. % 130.08% 151.65% 175.94% 102.02% 98.90% 85.46% 100.00%
NP to SH 61,014 70,873 82,226 47,679 46,346 40,130 46,810 4.51%
  YoY % -13.91% -13.81% 72.46% 2.88% 15.49% -14.27% -
  Horiz. % 130.34% 151.41% 175.66% 101.86% 99.01% 85.73% 100.00%
Tax Rate 25.11 % 25.42 % 23.21 % 25.14 % 13.46 % 16.72 % 26.01 % -0.58%
  YoY % -1.22% 9.52% -7.68% 86.78% -19.50% -35.72% -
  Horiz. % 96.54% 97.73% 89.23% 96.66% 51.75% 64.28% 100.00%
Total Cost 998,316 753,630 871,935 1,100,034 1,091,415 859,147 751,389 4.85%
  YoY % 32.47% -13.57% -20.74% 0.79% 27.03% 14.34% -
  Horiz. % 132.86% 100.30% 116.04% 146.40% 145.25% 114.34% 100.00%
Net Worth 618,317 549,089 483,261 419,173 381,435 279,810 246,458 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.88% 222.79% 196.08% 170.08% 154.77% 113.53% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 17,598 20,167 17,435 11,438 7,213 11,447 7,094 16.34%
  YoY % -12.74% 15.67% 52.42% 58.57% -36.98% 61.37% -
  Horiz. % 248.07% 284.28% 245.77% 161.24% 101.69% 161.37% 100.00%
Div Payout % 28.84 % 28.46 % 21.20 % 23.99 % 15.57 % 28.53 % 15.16 % 11.31%
  YoY % 1.34% 34.25% -11.63% 54.08% -45.43% 88.19% -
  Horiz. % 190.24% 187.73% 139.84% 158.25% 102.70% 188.19% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 618,317 549,089 483,261 419,173 381,435 279,810 246,458 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.88% 222.79% 196.08% 170.08% 154.77% 113.53% 100.00%
NOSH 323,625 310,167 300,386 300,849 300,200 240,821 236,298 5.38%
  YoY % 4.34% 3.26% -0.15% 0.22% 24.66% 1.91% -
  Horiz. % 136.96% 131.26% 127.12% 127.32% 127.04% 101.91% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.74 % 8.60 % 8.62 % 4.15 % 4.06 % 4.44 % 5.86 % -0.34%
  YoY % -33.26% -0.23% 107.71% 2.22% -8.56% -24.23% -
  Horiz. % 97.95% 146.76% 147.10% 70.82% 69.28% 75.77% 100.00%
ROE 9.87 % 12.91 % 17.01 % 11.37 % 12.15 % 14.34 % 18.99 % -10.33%
  YoY % -23.55% -24.10% 49.60% -6.42% -15.27% -24.49% -
  Horiz. % 51.97% 67.98% 89.57% 59.87% 63.98% 75.51% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 327.26 265.83 317.64 381.49 378.96 373.34 337.76 -0.52%
  YoY % 23.11% -16.31% -16.74% 0.67% 1.51% 10.53% -
  Horiz. % 96.89% 78.70% 94.04% 112.95% 112.20% 110.53% 100.00%
EPS 18.85 22.85 27.37 15.85 15.44 16.66 19.81 -0.82%
  YoY % -17.51% -16.51% 72.68% 2.66% -7.32% -15.90% -
  Horiz. % 95.15% 115.35% 138.16% 80.01% 77.94% 84.10% 100.00%
DPS 5.44 6.50 5.80 3.80 2.40 4.80 3.00 10.42%
  YoY % -16.31% 12.07% 52.63% 58.33% -50.00% 60.00% -
  Horiz. % 181.33% 216.67% 193.33% 126.67% 80.00% 160.00% 100.00%
NAPS 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 10.61%
  YoY % 7.93% 10.04% 15.47% 9.66% 9.36% 11.40% -
  Horiz. % 183.18% 169.73% 154.25% 133.59% 121.82% 111.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 319.11 248.43 287.49 345.81 342.77 270.90 240.48 4.83%
  YoY % 28.45% -13.59% -16.86% 0.89% 26.53% 12.65% -
  Horiz. % 132.70% 103.31% 119.55% 143.80% 142.54% 112.65% 100.00%
EPS 18.38 21.35 24.77 14.37 13.96 12.09 14.10 4.52%
  YoY % -13.91% -13.81% 72.37% 2.94% 15.47% -14.26% -
  Horiz. % 130.35% 151.42% 175.67% 101.91% 99.01% 85.74% 100.00%
DPS 5.30 6.08 5.25 3.45 2.17 3.45 2.14 16.31%
  YoY % -12.83% 15.81% 52.17% 58.99% -37.10% 61.21% -
  Horiz. % 247.66% 284.11% 245.33% 161.21% 101.40% 161.21% 100.00%
NAPS 1.8630 1.6544 1.4561 1.2630 1.1493 0.8431 0.7426 16.56%
  YoY % 12.61% 13.62% 15.29% 9.89% 36.32% 13.53% -
  Horiz. % 250.88% 222.78% 196.08% 170.08% 154.77% 113.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 -
P/RPS 0.42 0.85 0.57 0.34 0.42 0.55 0.45 -1.14%
  YoY % -50.59% 49.12% 67.65% -19.05% -23.64% 22.22% -
  Horiz. % 93.33% 188.89% 126.67% 75.56% 93.33% 122.22% 100.00%
P/EPS 7.27 9.93 6.61 8.20 10.23 12.36 7.62 -0.78%
  YoY % -26.79% 50.23% -19.39% -19.84% -17.23% 62.20% -
  Horiz. % 95.41% 130.31% 86.75% 107.61% 134.25% 162.20% 100.00%
EY 13.76 10.07 15.12 12.19 9.77 8.09 13.12 0.80%
  YoY % 36.64% -33.40% 24.04% 24.77% 20.77% -38.34% -
  Horiz. % 104.88% 76.75% 115.24% 92.91% 74.47% 61.66% 100.00%
DY 3.97 2.86 3.20 2.92 1.52 2.33 1.99 12.19%
  YoY % 38.81% -10.63% 9.59% 92.11% -34.76% 17.09% -
  Horiz. % 199.50% 143.72% 160.80% 146.73% 76.38% 117.09% 100.00%
P/NAPS 0.72 1.28 1.13 0.93 1.24 1.77 1.45 -11.01%
  YoY % -43.75% 13.27% 21.51% -25.00% -29.94% 22.07% -
  Horiz. % 49.66% 88.28% 77.93% 64.14% 85.52% 122.07% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 -
P/RPS 0.43 0.81 0.57 0.29 0.41 0.50 0.41 0.80%
  YoY % -46.91% 42.11% 96.55% -29.27% -18.00% 21.95% -
  Horiz. % 104.88% 197.56% 139.02% 70.73% 100.00% 121.95% 100.00%
P/EPS 7.48 9.45 6.65 6.88 10.10 11.16 7.07 0.94%
  YoY % -20.85% 42.11% -3.34% -31.88% -9.50% 57.85% -
  Horiz. % 105.80% 133.66% 94.06% 97.31% 142.86% 157.85% 100.00%
EY 13.37 10.58 15.04 14.54 9.90 8.96 14.15 -0.94%
  YoY % 26.37% -29.65% 3.44% 46.87% 10.49% -36.68% -
  Horiz. % 94.49% 74.77% 106.29% 102.76% 69.96% 63.32% 100.00%
DY 3.86 3.01 3.19 3.49 1.54 2.58 2.14 10.33%
  YoY % 28.24% -5.64% -8.60% 126.62% -40.31% 20.56% -
  Horiz. % 180.37% 140.65% 149.07% 163.08% 71.96% 120.56% 100.00%
P/NAPS 0.74 1.22 1.13 0.78 1.23 1.60 1.34 -9.42%
  YoY % -39.34% 7.96% 44.87% -36.59% -23.12% 19.40% -
  Horiz. % 55.22% 91.04% 84.33% 58.21% 91.79% 119.40% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers