[KIMLUN] YoY TTM Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,216,806 1,059,109 824,504 954,161 1,147,713 1,137,636 899,088 5.17% YoY % 14.89% 28.45% -13.59% -16.86% 0.89% 26.53% - Horiz. % 135.34% 117.80% 91.70% 106.13% 127.65% 126.53% 100.00%
PBT 91,239 81,179 95,028 107,078 63,691 53,407 47,959 11.31% YoY % 12.39% -14.57% -11.25% 68.12% 19.26% 11.36% - Horiz. % 190.24% 169.27% 198.14% 223.27% 132.80% 111.36% 100.00%
Tax -23,259 -20,386 -24,154 -24,852 -16,012 -7,186 -8,018 19.41% YoY % -14.09% 15.60% 2.81% -55.21% -122.82% 10.38% - Horiz. % 290.08% 254.25% 301.25% 309.95% 199.70% 89.62% 100.00%
NP 67,980 60,793 70,874 82,226 47,679 46,221 39,941 9.26% YoY % 11.82% -14.22% -13.81% 72.46% 3.15% 15.72% - Horiz. % 170.20% 152.21% 177.45% 205.87% 119.37% 115.72% 100.00%
NP to SH 68,024 61,014 70,873 82,226 47,679 46,346 40,130 9.19% YoY % 11.49% -13.91% -13.81% 72.46% 2.88% 15.49% - Horiz. % 169.51% 152.04% 176.61% 204.90% 118.81% 115.49% 100.00%
Tax Rate 25.49 % 25.11 % 25.42 % 23.21 % 25.14 % 13.46 % 16.72 % 7.28% YoY % 1.51% -1.22% 9.52% -7.68% 86.78% -19.50% - Horiz. % 152.45% 150.18% 152.03% 138.82% 150.36% 80.50% 100.00%
Total Cost 1,148,826 998,316 753,630 871,935 1,100,034 1,091,415 859,147 4.96% YoY % 15.08% 32.47% -13.57% -20.74% 0.79% 27.03% - Horiz. % 133.72% 116.20% 87.72% 101.49% 128.04% 127.03% 100.00%
Net Worth 681,530 618,317 549,089 483,261 419,173 381,435 279,810 15.99% YoY % 10.22% 12.61% 13.62% 15.29% 9.89% 36.32% - Horiz. % 243.57% 220.98% 196.24% 172.71% 149.81% 136.32% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12,279 17,598 20,167 17,435 11,438 7,213 11,447 1.18% YoY % -30.23% -12.74% 15.67% 52.42% 58.57% -36.98% - Horiz. % 107.26% 153.73% 176.17% 152.30% 99.92% 63.02% 100.00%
Div Payout % 18.05 % 28.84 % 28.46 % 21.20 % 23.99 % 15.57 % 28.53 % -7.34% YoY % -37.41% 1.34% 34.25% -11.63% 54.08% -45.43% - Horiz. % 63.27% 101.09% 99.75% 74.31% 84.09% 54.57% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 681,530 618,317 549,089 483,261 419,173 381,435 279,810 15.99% YoY % 10.22% 12.61% 13.62% 15.29% 9.89% 36.32% - Horiz. % 243.57% 220.98% 196.24% 172.71% 149.81% 136.32% 100.00%
NOSH 331,871 323,625 310,167 300,386 300,849 300,200 240,821 5.49% YoY % 2.55% 4.34% 3.26% -0.15% 0.22% 24.66% - Horiz. % 137.81% 134.38% 128.80% 124.73% 124.93% 124.66% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.59 % 5.74 % 8.60 % 8.62 % 4.15 % 4.06 % 4.44 % 3.91% YoY % -2.61% -33.26% -0.23% 107.71% 2.22% -8.56% - Horiz. % 125.90% 129.28% 193.69% 194.14% 93.47% 91.44% 100.00%
ROE 9.98 % 9.87 % 12.91 % 17.01 % 11.37 % 12.15 % 14.34 % -5.86% YoY % 1.11% -23.55% -24.10% 49.60% -6.42% -15.27% - Horiz. % 69.60% 68.83% 90.03% 118.62% 79.29% 84.73% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 366.65 327.26 265.83 317.64 381.49 378.96 373.34 -0.30% YoY % 12.04% 23.11% -16.31% -16.74% 0.67% 1.51% - Horiz. % 98.21% 87.66% 71.20% 85.08% 102.18% 101.51% 100.00%
EPS 20.50 18.85 22.85 27.37 15.85 15.44 16.66 3.52% YoY % 8.75% -17.51% -16.51% 72.68% 2.66% -7.32% - Horiz. % 123.05% 113.15% 137.15% 164.29% 95.14% 92.68% 100.00%
DPS 3.70 5.44 6.50 5.80 3.80 2.40 4.80 -4.24% YoY % -31.99% -16.31% 12.07% 52.63% 58.33% -50.00% - Horiz. % 77.08% 113.33% 135.42% 120.83% 79.17% 50.00% 100.00%
NAPS 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 9.95% YoY % 7.48% 7.93% 10.04% 15.47% 9.66% 9.36% - Horiz. % 176.74% 164.44% 152.36% 138.46% 119.92% 109.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 358.07 311.67 242.63 280.78 337.74 334.78 264.58 5.17% YoY % 14.89% 28.45% -13.59% -16.87% 0.88% 26.53% - Horiz. % 135.34% 117.80% 91.70% 106.12% 127.65% 126.53% 100.00%
EPS 20.02 17.95 20.86 24.20 14.03 13.64 11.81 9.19% YoY % 11.53% -13.95% -13.80% 72.49% 2.86% 15.50% - Horiz. % 169.52% 151.99% 176.63% 204.91% 118.80% 115.50% 100.00%
DPS 3.61 5.18 5.93 5.13 3.37 2.12 3.37 1.15% YoY % -30.31% -12.65% 15.59% 52.23% 58.96% -37.09% - Horiz. % 107.12% 153.71% 175.96% 152.23% 100.00% 62.91% 100.00%
NAPS 2.0056 1.8195 1.6158 1.4221 1.2335 1.1225 0.8234 15.99% YoY % 10.23% 12.61% 13.62% 15.29% 9.89% 36.32% - Horiz. % 243.58% 220.97% 196.24% 172.71% 149.81% 136.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.4000 1.3700 2.2700 1.8100 1.3000 1.5800 2.0600 -
P/RPS 0.38 0.42 0.85 0.57 0.34 0.42 0.55 -5.97% YoY % -9.52% -50.59% 49.12% 67.65% -19.05% -23.64% - Horiz. % 69.09% 76.36% 154.55% 103.64% 61.82% 76.36% 100.00%
P/EPS 6.83 7.27 9.93 6.61 8.20 10.23 12.36 -9.41% YoY % -6.05% -26.79% 50.23% -19.39% -19.84% -17.23% - Horiz. % 55.26% 58.82% 80.34% 53.48% 66.34% 82.77% 100.00%
EY 14.64 13.76 10.07 15.12 12.19 9.77 8.09 10.39% YoY % 6.40% 36.64% -33.40% 24.04% 24.77% 20.77% - Horiz. % 180.96% 170.09% 124.47% 186.90% 150.68% 120.77% 100.00%
DY 2.64 3.97 2.86 3.20 2.92 1.52 2.33 2.10% YoY % -33.50% 38.81% -10.63% 9.59% 92.11% -34.76% - Horiz. % 113.30% 170.39% 122.75% 137.34% 125.32% 65.24% 100.00%
P/NAPS 0.68 0.72 1.28 1.13 0.93 1.24 1.77 -14.73% YoY % -5.56% -43.75% 13.27% 21.51% -25.00% -29.94% - Horiz. % 38.42% 40.68% 72.32% 63.84% 52.54% 70.06% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.2600 1.4100 2.1600 1.8200 1.0900 1.5600 1.8600 -
P/RPS 0.34 0.43 0.81 0.57 0.29 0.41 0.50 -6.22% YoY % -20.93% -46.91% 42.11% 96.55% -29.27% -18.00% - Horiz. % 68.00% 86.00% 162.00% 114.00% 58.00% 82.00% 100.00%
P/EPS 6.15 7.48 9.45 6.65 6.88 10.10 11.16 -9.45% YoY % -17.78% -20.85% 42.11% -3.34% -31.88% -9.50% - Horiz. % 55.11% 67.03% 84.68% 59.59% 61.65% 90.50% 100.00%
EY 16.27 13.37 10.58 15.04 14.54 9.90 8.96 10.45% YoY % 21.69% 26.37% -29.65% 3.44% 46.87% 10.49% - Horiz. % 181.58% 149.22% 118.08% 167.86% 162.28% 110.49% 100.00%
DY 2.94 3.86 3.01 3.19 3.49 1.54 2.58 2.20% YoY % -23.83% 28.24% -5.64% -8.60% 126.62% -40.31% - Horiz. % 113.95% 149.61% 116.67% 123.64% 135.27% 59.69% 100.00%
P/NAPS 0.61 0.74 1.22 1.13 0.78 1.23 1.60 -14.84% YoY % -17.57% -39.34% 7.96% 44.87% -36.59% -23.12% - Horiz. % 38.12% 46.25% 76.25% 70.62% 48.75% 76.88% 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.
Comment
KIMLUN 2nd Qtr 2017 Report.pdf 
