Highlights

[KIMLUN] YoY TTM Result on 2013-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -12.16%    YoY -     -27.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 937,275 1,098,128 1,200,862 911,507 853,196 613,058 374,618 16.50%
  YoY % -14.65% -8.56% 31.74% 6.83% 39.17% 63.65% -
  Horiz. % 250.19% 293.13% 320.56% 243.32% 227.75% 163.65% 100.00%
PBT 102,438 78,623 57,346 39,927 65,647 54,246 35,827 19.12%
  YoY % 30.29% 37.10% 43.63% -39.18% 21.02% 51.41% -
  Horiz. % 285.92% 219.45% 160.06% 111.44% 183.23% 151.41% 100.00%
Tax -23,301 -20,107 -9,259 -4,805 -16,980 -13,222 -9,252 16.63%
  YoY % -15.89% -117.16% -92.70% 71.70% -28.42% -42.91% -
  Horiz. % 251.85% 217.33% 100.08% 51.93% 183.53% 142.91% 100.00%
NP 79,137 58,516 48,087 35,122 48,667 41,024 26,575 19.93%
  YoY % 35.24% 21.69% 36.91% -27.83% 18.63% 54.37% -
  Horiz. % 297.79% 220.19% 180.95% 132.16% 183.13% 154.37% 100.00%
NP to SH 79,137 58,516 48,195 35,250 48,821 41,025 26,575 19.93%
  YoY % 35.24% 21.42% 36.72% -27.80% 19.00% 54.37% -
  Horiz. % 297.79% 220.19% 181.35% 132.64% 183.71% 154.37% 100.00%
Tax Rate 22.75 % 25.57 % 16.15 % 12.03 % 25.87 % 24.37 % 25.82 % -2.09%
  YoY % -11.03% 58.33% 34.25% -53.50% 6.16% -5.62% -
  Horiz. % 88.11% 99.03% 62.55% 46.59% 100.19% 94.38% 100.00%
Total Cost 858,138 1,039,612 1,152,775 876,385 804,529 572,034 348,043 16.21%
  YoY % -17.46% -9.82% 31.54% 8.93% 40.64% 64.36% -
  Horiz. % 246.56% 298.70% 331.22% 251.80% 231.16% 164.36% 100.00%
Net Worth 509,416 438,392 390,383 285,785 259,636 204,574 142,466 23.64%
  YoY % 16.20% 12.30% 36.60% 10.07% 26.92% 43.60% -
  Horiz. % 357.57% 307.72% 274.02% 200.60% 182.24% 143.60% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 % 22.03 % 19.55 % 14.97 % 32.48 % 14.53 % 24.79 % 12.49 % 9.91%
  YoY % 12.69% 30.59% -53.91% 123.54% -41.39% 98.48% -
  Horiz. % 176.38% 156.53% 119.86% 260.05% 116.33% 198.48% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 509,416 438,392 390,383 285,785 259,636 204,574 142,466 23.64%
  YoY % 16.20% 12.30% 36.60% 10.07% 26.92% 43.60% -
  Horiz. % 357.57% 307.72% 274.02% 200.60% 182.24% 143.60% 100.00%
NOSH 306,877 300,598 300,133 240,034 237,762 229,086 187,455 8.55%
  YoY % 2.09% 0.15% 25.04% 0.96% 3.79% 22.21% -
  Horiz. % 163.71% 160.36% 160.11% 128.05% 126.84% 122.21% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.44 % 5.33 % 4.00 % 3.85 % 5.70 % 6.69 % 7.09 % 2.94%
  YoY % 58.35% 33.25% 3.90% -32.46% -14.80% -5.64% -
  Horiz. % 119.04% 75.18% 56.42% 54.30% 80.39% 94.36% 100.00%
ROE 15.53 % 13.35 % 12.35 % 12.33 % 18.80 % 20.05 % 18.65 % -3.00%
  YoY % 16.33% 8.10% 0.16% -34.41% -6.23% 7.51% -
  Horiz. % 83.27% 71.58% 66.22% 66.11% 100.80% 107.51% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 305.42 365.31 400.11 379.74 358.84 267.61 199.84 7.32%
  YoY % -16.39% -8.70% 5.36% 5.82% 34.09% 33.91% -
  Horiz. % 152.83% 182.80% 200.22% 190.02% 179.56% 133.91% 100.00%
EPS 25.79 19.47 16.06 14.69 20.53 17.91 14.18 10.47%
  YoY % 32.46% 21.23% 9.33% -28.45% 14.63% 26.30% -
  Horiz. % 181.88% 137.31% 113.26% 103.60% 144.78% 126.30% 100.00%
DPS 5.68 3.80 2.40 4.80 2.98 4.44 1.77 21.43%
  YoY % 49.47% 58.33% -50.00% 61.07% -32.88% 150.85% -
  Horiz. % 320.90% 214.69% 135.59% 271.19% 168.36% 250.85% 100.00%
NAPS 1.6600 1.4584 1.3007 1.1906 1.0920 0.8930 0.7600 13.89%
  YoY % 13.82% 12.12% 9.25% 9.03% 22.28% 17.50% -
  Horiz. % 218.42% 191.89% 171.14% 156.66% 143.68% 117.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 275.81 323.15 353.38 268.23 251.07 180.41 110.24 16.50%
  YoY % -14.65% -8.55% 31.75% 6.83% 39.17% 63.65% -
  Horiz. % 250.19% 293.13% 320.56% 243.31% 227.75% 163.65% 100.00%
EPS 23.29 17.22 14.18 10.37 14.37 12.07 7.82 19.93%
  YoY % 35.25% 21.44% 36.74% -27.84% 19.06% 54.35% -
  Horiz. % 297.83% 220.20% 181.33% 132.61% 183.76% 154.35% 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 1.4991 1.2901 1.1488 0.8410 0.7640 0.6020 0.4192 23.64%
  YoY % 16.20% 12.30% 36.60% 10.08% 26.91% 43.61% -
  Horiz. % 357.61% 307.75% 274.05% 200.62% 182.25% 143.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1400 1.2000 1.4800 1.9500 1.3000 1.1100 1.1300 -
P/RPS 0.70 0.33 0.37 0.51 0.36 0.41 0.57 3.48%
  YoY % 112.12% -10.81% -27.45% 41.67% -12.20% -28.07% -
  Horiz. % 122.81% 57.89% 64.91% 89.47% 63.16% 71.93% 100.00%
P/EPS 8.30 6.16 9.22 13.28 6.33 6.20 7.97 0.68%
  YoY % 34.74% -33.19% -30.57% 109.79% 2.10% -22.21% -
  Horiz. % 104.14% 77.29% 115.68% 166.62% 79.42% 77.79% 100.00%
EY 12.05 16.22 10.85 7.53 15.80 16.13 12.55 -0.67%
  YoY % -25.71% 49.49% 44.09% -52.34% -2.05% 28.53% -
  Horiz. % 96.02% 129.24% 86.45% 60.00% 125.90% 128.53% 100.00%
DY 2.65 3.17 1.62 2.46 2.30 4.00 1.57 9.11%
  YoY % -16.40% 95.68% -34.15% 6.96% -42.50% 154.78% -
  Horiz. % 168.79% 201.91% 103.18% 156.69% 146.50% 254.78% 100.00%
P/NAPS 1.29 0.82 1.14 1.64 1.19 1.24 1.49 -2.37%
  YoY % 57.32% -28.07% -30.49% 37.82% -4.03% -16.78% -
  Horiz. % 86.58% 55.03% 76.51% 110.07% 79.87% 83.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 - -
Price 2.0600 1.2900 1.3300 1.8900 1.3700 1.4700 0.0000 -
P/RPS 0.67 0.35 0.33 0.50 0.38 0.55 0.00 -
  YoY % 91.43% 6.06% -34.00% 31.58% -30.91% 0.00% -
  Horiz. % 121.82% 63.64% 60.00% 90.91% 69.09% 100.00% -
P/EPS 7.99 6.63 8.28 12.87 6.67 8.21 0.00 -
  YoY % 20.51% -19.93% -35.66% 92.95% -18.76% 0.00% -
  Horiz. % 97.32% 80.76% 100.85% 156.76% 81.24% 100.00% -
EY 12.52 15.09 12.07 7.77 14.99 12.18 0.00 -
  YoY % -17.03% 25.02% 55.34% -48.17% 23.07% 0.00% -
  Horiz. % 102.79% 123.89% 99.10% 63.79% 123.07% 100.00% -
DY 2.76 2.95 1.81 2.54 2.18 3.02 0.00 -
  YoY % -6.44% 62.98% -28.74% 16.51% -27.81% 0.00% -
  Horiz. % 91.39% 97.68% 59.93% 84.11% 72.19% 100.00% -
P/NAPS 1.24 0.88 1.02 1.59 1.25 1.65 0.00 -
  YoY % 40.91% -13.73% -35.85% 27.20% -24.24% 0.00% -
  Horiz. % 75.15% 53.33% 61.82% 96.36% 75.76% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers