Highlights

[KIMLUN] YoY TTM Result on 2017-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -11.63%    YoY -     -13.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 998,432 1,216,806 1,059,109 824,504 954,161 1,147,713 1,137,636 -2.15%
  YoY % -17.95% 14.89% 28.45% -13.59% -16.86% 0.89% -
  Horiz. % 87.76% 106.96% 93.10% 72.48% 83.87% 100.89% 100.00%
PBT 36,965 91,239 81,179 95,028 107,078 63,691 53,407 -5.94%
  YoY % -59.49% 12.39% -14.57% -11.25% 68.12% 19.26% -
  Horiz. % 69.21% 170.84% 152.00% 177.93% 200.49% 119.26% 100.00%
Tax -11,087 -23,259 -20,386 -24,154 -24,852 -16,012 -7,186 7.49%
  YoY % 52.33% -14.09% 15.60% 2.81% -55.21% -122.82% -
  Horiz. % 154.29% 323.67% 283.69% 336.13% 345.84% 222.82% 100.00%
NP 25,878 67,980 60,793 70,874 82,226 47,679 46,221 -9.21%
  YoY % -61.93% 11.82% -14.22% -13.81% 72.46% 3.15% -
  Horiz. % 55.99% 147.08% 131.53% 153.34% 177.90% 103.15% 100.00%
NP to SH 25,883 68,024 61,014 70,873 82,226 47,679 46,346 -9.24%
  YoY % -61.95% 11.49% -13.91% -13.81% 72.46% 2.88% -
  Horiz. % 55.85% 146.77% 131.65% 152.92% 177.42% 102.88% 100.00%
Tax Rate 29.99 % 25.49 % 25.11 % 25.42 % 23.21 % 25.14 % 13.46 % 14.27%
  YoY % 17.65% 1.51% -1.22% 9.52% -7.68% 86.78% -
  Horiz. % 222.81% 189.38% 186.55% 188.86% 172.44% 186.78% 100.00%
Total Cost 972,554 1,148,826 998,316 753,630 871,935 1,100,034 1,091,415 -1.90%
  YoY % -15.34% 15.08% 32.47% -13.57% -20.74% 0.79% -
  Horiz. % 89.11% 105.26% 91.47% 69.05% 79.89% 100.79% 100.00%
Net Worth 717,285 681,530 618,317 549,089 483,261 419,173 381,435 11.09%
  YoY % 5.25% 10.22% 12.61% 13.62% 15.29% 9.89% -
  Horiz. % 188.05% 178.68% 162.10% 143.95% 126.70% 109.89% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 11,213 12,279 17,598 20,167 17,435 11,438 7,213 7.62%
  YoY % -8.68% -30.23% -12.74% 15.67% 52.42% 58.57% -
  Horiz. % 155.44% 170.22% 243.95% 279.57% 241.69% 158.57% 100.00%
Div Payout % 43.32 % 18.05 % 28.84 % 28.46 % 21.20 % 23.99 % 15.57 % 18.58%
  YoY % 140.00% -37.41% 1.34% 34.25% -11.63% 54.08% -
  Horiz. % 278.23% 115.93% 185.23% 182.79% 136.16% 154.08% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 717,285 681,530 618,317 549,089 483,261 419,173 381,435 11.09%
  YoY % 5.25% 10.22% 12.61% 13.62% 15.29% 9.89% -
  Horiz. % 188.05% 178.68% 162.10% 143.95% 126.70% 109.89% 100.00%
NOSH 339,801 331,871 323,625 310,167 300,386 300,849 300,200 2.08%
  YoY % 2.39% 2.55% 4.34% 3.26% -0.15% 0.22% -
  Horiz. % 113.19% 110.55% 107.80% 103.32% 100.06% 100.22% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.59 % 5.59 % 5.74 % 8.60 % 8.62 % 4.15 % 4.06 % -7.21%
  YoY % -53.67% -2.61% -33.26% -0.23% 107.71% 2.22% -
  Horiz. % 63.79% 137.68% 141.38% 211.82% 212.32% 102.22% 100.00%
ROE 3.61 % 9.98 % 9.87 % 12.91 % 17.01 % 11.37 % 12.15 % -18.30%
  YoY % -63.83% 1.11% -23.55% -24.10% 49.60% -6.42% -
  Horiz. % 29.71% 82.14% 81.23% 106.26% 140.00% 93.58% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 293.83 366.65 327.26 265.83 317.64 381.49 378.96 -4.15%
  YoY % -19.86% 12.04% 23.11% -16.31% -16.74% 0.67% -
  Horiz. % 77.54% 96.75% 86.36% 70.15% 83.82% 100.67% 100.00%
EPS 7.62 20.50 18.85 22.85 27.37 15.85 15.44 -11.09%
  YoY % -62.83% 8.75% -17.51% -16.51% 72.68% 2.66% -
  Horiz. % 49.35% 132.77% 122.09% 147.99% 177.27% 102.66% 100.00%
DPS 3.30 3.70 5.44 6.50 5.80 3.80 2.40 5.45%
  YoY % -10.81% -31.99% -16.31% 12.07% 52.63% 58.33% -
  Horiz. % 137.50% 154.17% 226.67% 270.83% 241.67% 158.33% 100.00%
NAPS 2.1109 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 8.82%
  YoY % 2.79% 7.48% 7.93% 10.04% 15.47% 9.66% -
  Horiz. % 166.13% 161.62% 150.37% 139.33% 126.62% 109.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 282.54 344.33 299.71 233.32 270.01 324.78 321.93 -2.15%
  YoY % -17.94% 14.89% 28.45% -13.59% -16.86% 0.89% -
  Horiz. % 87.76% 106.96% 93.10% 72.48% 83.87% 100.89% 100.00%
EPS 7.32 19.25 17.27 20.06 23.27 13.49 13.12 -9.26%
  YoY % -61.97% 11.46% -13.91% -13.79% 72.50% 2.82% -
  Horiz. % 55.79% 146.72% 131.63% 152.90% 177.36% 102.82% 100.00%
DPS 3.17 3.47 4.98 5.71 4.93 3.24 2.04 7.62%
  YoY % -8.65% -30.32% -12.78% 15.82% 52.16% 58.82% -
  Horiz. % 155.39% 170.10% 244.12% 279.90% 241.67% 158.82% 100.00%
NAPS 2.0298 1.9286 1.7497 1.5538 1.3675 1.1862 1.0794 11.09%
  YoY % 5.25% 10.22% 12.61% 13.62% 15.28% 9.89% -
  Horiz. % 188.05% 178.67% 162.10% 143.95% 126.69% 109.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7400 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 -
P/RPS 0.25 0.38 0.42 0.85 0.57 0.34 0.42 -8.28%
  YoY % -34.21% -9.52% -50.59% 49.12% 67.65% -19.05% -
  Horiz. % 59.52% 90.48% 100.00% 202.38% 135.71% 80.95% 100.00%
P/EPS 9.71 6.83 7.27 9.93 6.61 8.20 10.23 -0.86%
  YoY % 42.17% -6.05% -26.79% 50.23% -19.39% -19.84% -
  Horiz. % 94.92% 66.76% 71.07% 97.07% 64.61% 80.16% 100.00%
EY 10.29 14.64 13.76 10.07 15.12 12.19 9.77 0.87%
  YoY % -29.71% 6.40% 36.64% -33.40% 24.04% 24.77% -
  Horiz. % 105.32% 149.85% 140.84% 103.07% 154.76% 124.77% 100.00%
DY 4.46 2.64 3.97 2.86 3.20 2.92 1.52 19.63%
  YoY % 68.94% -33.50% 38.81% -10.63% 9.59% 92.11% -
  Horiz. % 293.42% 173.68% 261.18% 188.16% 210.53% 192.11% 100.00%
P/NAPS 0.35 0.68 0.72 1.28 1.13 0.93 1.24 -18.99%
  YoY % -48.53% -5.56% -43.75% 13.27% 21.51% -25.00% -
  Horiz. % 28.23% 54.84% 58.06% 103.23% 91.13% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 0.7600 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 -
P/RPS 0.26 0.34 0.43 0.81 0.57 0.29 0.41 -7.30%
  YoY % -23.53% -20.93% -46.91% 42.11% 96.55% -29.27% -
  Horiz. % 63.41% 82.93% 104.88% 197.56% 139.02% 70.73% 100.00%
P/EPS 9.98 6.15 7.48 9.45 6.65 6.88 10.10 -0.20%
  YoY % 62.28% -17.78% -20.85% 42.11% -3.34% -31.88% -
  Horiz. % 98.81% 60.89% 74.06% 93.56% 65.84% 68.12% 100.00%
EY 10.02 16.27 13.37 10.58 15.04 14.54 9.90 0.20%
  YoY % -38.41% 21.69% 26.37% -29.65% 3.44% 46.87% -
  Horiz. % 101.21% 164.34% 135.05% 106.87% 151.92% 146.87% 100.00%
DY 4.34 2.94 3.86 3.01 3.19 3.49 1.54 18.83%
  YoY % 47.62% -23.83% 28.24% -5.64% -8.60% 126.62% -
  Horiz. % 281.82% 190.91% 250.65% 195.45% 207.14% 226.62% 100.00%
P/NAPS 0.36 0.61 0.74 1.22 1.13 0.78 1.23 -18.50%
  YoY % -40.98% -17.57% -39.34% 7.96% 44.87% -36.59% -
  Horiz. % 29.27% 49.59% 60.16% 99.19% 91.87% 63.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS