Highlights

[KIMLUN] YoY TTM Result on 2014-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -7.46%    YoY -     24.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 985,190 940,677 1,053,640 1,206,399 946,996 896,557 652,134 7.11%
  YoY % 4.73% -10.72% -12.66% 27.39% 5.63% 37.48% -
  Horiz. % 151.07% 144.25% 161.57% 184.99% 145.21% 137.48% 100.00%
PBT 90,122 108,971 93,362 59,839 38,175 60,735 58,291 7.52%
  YoY % -17.30% 16.72% 56.02% 56.75% -37.14% 4.19% -
  Horiz. % 154.61% 186.94% 160.17% 102.66% 65.49% 104.19% 100.00%
Tax -21,574 -27,052 -22,660 -15,241 -2,699 -11,350 -15,617 5.53%
  YoY % 20.25% -19.38% -48.68% -464.69% 76.22% 27.32% -
  Horiz. % 138.14% 173.22% 145.10% 97.59% 17.28% 72.68% 100.00%
NP 68,548 81,919 70,702 44,598 35,476 49,385 42,674 8.21%
  YoY % -16.32% 15.87% 58.53% 25.71% -28.16% 15.73% -
  Horiz. % 160.63% 191.96% 165.68% 104.51% 83.13% 115.73% 100.00%
NP to SH 68,695 81,921 70,702 44,598 35,714 49,501 42,711 8.23%
  YoY % -16.14% 15.87% 58.53% 24.88% -27.85% 15.90% -
  Horiz. % 160.84% 191.80% 165.54% 104.42% 83.62% 115.90% 100.00%
Tax Rate 23.94 % 24.82 % 24.27 % 25.47 % 7.07 % 18.69 % 26.79 % -1.86%
  YoY % -3.55% 2.27% -4.71% 260.25% -62.17% -30.24% -
  Horiz. % 89.36% 92.65% 90.59% 95.07% 26.39% 69.76% 100.00%
Total Cost 916,642 858,758 982,938 1,161,801 911,520 847,172 609,460 7.03%
  YoY % 6.74% -12.63% -15.40% 27.46% 7.60% 39.00% -
  Horiz. % 150.40% 140.90% 161.28% 190.63% 149.56% 139.00% 100.00%
Net Worth 606,764 539,218 459,803 400,687 240,461 272,526 215,982 18.77%
  YoY % 12.53% 17.27% 14.75% 66.63% -11.77% 26.18% -
  Horiz. % 280.93% 249.66% 212.89% 185.52% 111.33% 126.18% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 17,598 20,167 17,435 11,438 7,213 11,447 11,673 7.07%
  YoY % -12.74% 15.67% 52.42% 58.57% -36.98% -1.94% -
  Horiz. % 150.75% 172.76% 149.35% 97.99% 61.80% 98.06% 100.00%
Div Payout % 25.62 % 24.62 % 24.66 % 25.65 % 20.20 % 23.13 % 27.33 % -1.07%
  YoY % 4.06% -0.16% -3.86% 26.98% -12.67% -15.37% -
  Horiz. % 93.74% 90.08% 90.23% 93.85% 73.91% 84.63% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 606,764 539,218 459,803 400,687 240,461 272,526 215,982 18.77%
  YoY % 12.53% 17.27% 14.75% 66.63% -11.77% 26.18% -
  Horiz. % 280.93% 249.66% 212.89% 185.52% 111.33% 126.18% 100.00%
NOSH 319,973 310,270 300,603 301,019 240,461 238,493 228,843 5.74%
  YoY % 3.13% 3.22% -0.14% 25.18% 0.83% 4.22% -
  Horiz. % 139.82% 135.58% 131.36% 131.54% 105.08% 104.22% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.96 % 8.71 % 6.71 % 3.70 % 3.75 % 5.51 % 6.54 % 1.04%
  YoY % -20.09% 29.81% 81.35% -1.33% -31.94% -15.75% -
  Horiz. % 106.42% 133.18% 102.60% 56.57% 57.34% 84.25% 100.00%
ROE 11.32 % 15.19 % 15.38 % 11.13 % 14.85 % 18.16 % 19.78 % -8.87%
  YoY % -25.48% -1.24% 38.19% -25.05% -18.23% -8.19% -
  Horiz. % 57.23% 76.79% 77.76% 56.27% 75.08% 91.81% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 307.90 303.18 350.51 400.77 393.82 375.93 284.97 1.30%
  YoY % 1.56% -13.50% -12.54% 1.76% 4.76% 31.92% -
  Horiz. % 108.05% 106.39% 123.00% 140.64% 138.20% 131.92% 100.00%
EPS 21.47 26.40 23.52 14.82 14.85 20.76 18.66 2.36%
  YoY % -18.67% 12.24% 58.70% -0.20% -28.47% 11.25% -
  Horiz. % 115.06% 141.48% 126.05% 79.42% 79.58% 111.25% 100.00%
DPS 5.50 6.50 5.80 3.80 3.00 4.80 5.10 1.27%
  YoY % -15.38% 12.07% 52.63% 26.67% -37.50% -5.88% -
  Horiz. % 107.84% 127.45% 113.73% 74.51% 58.82% 94.12% 100.00%
NAPS 1.8963 1.7379 1.5296 1.3311 1.0000 1.1427 0.9438 12.32%
  YoY % 9.11% 13.62% 14.91% 33.11% -12.49% 21.07% -
  Horiz. % 200.92% 184.14% 162.07% 141.04% 105.95% 121.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 289.91 276.82 310.06 355.01 278.68 263.83 191.91 7.11%
  YoY % 4.73% -10.72% -12.66% 27.39% 5.63% 37.48% -
  Horiz. % 151.07% 144.24% 161.57% 184.99% 145.21% 137.48% 100.00%
EPS 20.22 24.11 20.81 13.12 10.51 14.57 12.57 8.24%
  YoY % -16.13% 15.86% 58.61% 24.83% -27.87% 15.91% -
  Horiz. % 160.86% 191.81% 165.55% 104.38% 83.61% 115.91% 100.00%
DPS 5.18 5.93 5.13 3.37 2.12 3.37 3.44 7.05%
  YoY % -12.65% 15.59% 52.23% 58.96% -37.09% -2.03% -
  Horiz. % 150.58% 172.38% 149.13% 97.97% 61.63% 97.97% 100.00%
NAPS 1.7855 1.5868 1.3531 1.1791 0.7076 0.8020 0.6356 18.77%
  YoY % 12.52% 17.27% 14.76% 66.63% -11.77% 26.18% -
  Horiz. % 280.92% 249.65% 212.89% 185.51% 111.33% 126.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2200 2.0800 1.3800 1.1900 1.8300 1.3900 1.3700 -
P/RPS 0.72 0.69 0.39 0.30 0.46 0.37 0.48 6.98%
  YoY % 4.35% 76.92% 30.00% -34.78% 24.32% -22.92% -
  Horiz. % 150.00% 143.75% 81.25% 62.50% 95.83% 77.08% 100.00%
P/EPS 10.34 7.88 5.87 8.03 12.32 6.70 7.34 5.87%
  YoY % 31.22% 34.24% -26.90% -34.82% 83.88% -8.72% -
  Horiz. % 140.87% 107.36% 79.97% 109.40% 167.85% 91.28% 100.00%
EY 9.67 12.69 17.04 12.45 8.12 14.93 13.62 -5.54%
  YoY % -23.80% -25.53% 36.87% 53.33% -45.61% 9.62% -
  Horiz. % 71.00% 93.17% 125.11% 91.41% 59.62% 109.62% 100.00%
DY 2.48 3.13 4.20 3.19 1.64 3.45 3.72 -6.53%
  YoY % -20.77% -25.48% 31.66% 94.51% -52.46% -7.26% -
  Horiz. % 66.67% 84.14% 112.90% 85.75% 44.09% 92.74% 100.00%
P/NAPS 1.17 1.20 0.90 0.89 1.83 1.22 1.45 -3.51%
  YoY % -2.50% 33.33% 1.12% -51.37% 50.00% -15.86% -
  Horiz. % 80.69% 82.76% 62.07% 61.38% 126.21% 84.14% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 -
Price 2.1500 2.1600 1.5200 1.2900 1.5900 1.3400 1.5000 -
P/RPS 0.70 0.71 0.43 0.32 0.40 0.36 0.53 4.74%
  YoY % -1.41% 65.12% 34.38% -20.00% 11.11% -32.08% -
  Horiz. % 132.08% 133.96% 81.13% 60.38% 75.47% 67.92% 100.00%
P/EPS 10.01 8.18 6.46 8.71 10.71 6.46 8.04 3.72%
  YoY % 22.37% 26.63% -25.83% -18.67% 65.79% -19.65% -
  Horiz. % 124.50% 101.74% 80.35% 108.33% 133.21% 80.35% 100.00%
EY 9.99 12.22 15.47 11.48 9.34 15.49 12.44 -3.59%
  YoY % -18.25% -21.01% 34.76% 22.91% -39.70% 24.52% -
  Horiz. % 80.31% 98.23% 124.36% 92.28% 75.08% 124.52% 100.00%
DY 2.56 3.01 3.82 2.95 1.89 3.58 3.40 -4.62%
  YoY % -14.95% -21.20% 29.49% 56.08% -47.21% 5.29% -
  Horiz. % 75.29% 88.53% 112.35% 86.76% 55.59% 105.29% 100.00%
P/NAPS 1.13 1.24 0.99 0.97 1.59 1.17 1.59 -5.53%
  YoY % -8.87% 25.25% 2.06% -38.99% 35.90% -26.42% -
  Horiz. % 71.07% 77.99% 62.26% 61.01% 100.00% 73.58% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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