[KIMLUN] YoY TTM Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,302,819 1,011,979 985,190 940,677 1,053,640 1,206,399 946,996 5.46% YoY % 28.74% 2.72% 4.73% -10.72% -12.66% 27.39% - Horiz. % 137.57% 106.86% 104.03% 99.33% 111.26% 127.39% 100.00%
PBT 79,703 81,667 90,122 108,971 93,362 59,839 38,175 13.05% YoY % -2.40% -9.38% -17.30% 16.72% 56.02% 56.75% - Horiz. % 208.78% 213.93% 236.08% 285.45% 244.56% 156.75% 100.00%
Tax -21,318 -20,601 -21,574 -27,052 -22,660 -15,241 -2,699 41.10% YoY % -3.48% 4.51% 20.25% -19.38% -48.68% -464.69% - Horiz. % 789.85% 763.28% 799.33% 1,002.30% 839.57% 564.69% 100.00%
NP 58,385 61,066 68,548 81,919 70,702 44,598 35,476 8.65% YoY % -4.39% -10.91% -16.32% 15.87% 58.53% 25.71% - Horiz. % 164.58% 172.13% 193.22% 230.91% 199.30% 125.71% 100.00%
NP to SH 58,407 61,139 68,695 81,921 70,702 44,598 35,714 8.54% YoY % -4.47% -11.00% -16.14% 15.87% 58.53% 24.88% - Horiz. % 163.54% 171.19% 192.35% 229.38% 197.97% 124.88% 100.00%
Tax Rate 26.75 % 25.23 % 23.94 % 24.82 % 24.27 % 25.47 % 7.07 % 24.82% YoY % 6.02% 5.39% -3.55% 2.27% -4.71% 260.25% - Horiz. % 378.36% 356.86% 338.61% 351.06% 343.28% 360.25% 100.00%
Total Cost 1,244,434 950,913 916,642 858,758 982,938 1,161,801 911,520 5.32% YoY % 30.87% 3.74% 6.74% -12.63% -15.40% 27.46% - Horiz. % 136.52% 104.32% 100.56% 94.21% 107.84% 127.46% 100.00%
Net Worth 720,446 664,671 606,764 539,218 459,803 400,687 240,461 20.06% YoY % 8.39% 9.54% 12.53% 17.27% 14.75% 66.63% - Horiz. % 299.61% 276.41% 252.33% 224.24% 191.22% 166.63% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,213 12,279 17,598 20,167 17,435 11,438 7,213 7.63% 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 % 19.20 % 20.08 % 25.62 % 24.62 % 24.66 % 25.65 % 20.20 % -0.84% YoY % -4.38% -21.62% 4.06% -0.16% -3.86% 26.98% - Horiz. % 95.05% 99.41% 126.83% 121.88% 122.08% 126.98% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 720,446 664,671 606,764 539,218 459,803 400,687 240,461 20.06% YoY % 8.39% 9.54% 12.53% 17.27% 14.75% 66.63% - Horiz. % 299.61% 276.41% 252.33% 224.24% 191.22% 166.63% 100.00%
NOSH 339,801 331,871 319,973 310,270 300,603 301,019 240,461 5.93% YoY % 2.39% 3.72% 3.13% 3.22% -0.14% 25.18% - Horiz. % 141.31% 138.01% 133.07% 129.03% 125.01% 125.18% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.48 % 6.03 % 6.96 % 8.71 % 6.71 % 3.70 % 3.75 % 3.01% YoY % -25.70% -13.36% -20.09% 29.81% 81.35% -1.33% - Horiz. % 119.47% 160.80% 185.60% 232.27% 178.93% 98.67% 100.00%
ROE 8.11 % 9.20 % 11.32 % 15.19 % 15.38 % 11.13 % 14.85 % -9.59% YoY % -11.85% -18.73% -25.48% -1.24% 38.19% -25.05% - Horiz. % 54.61% 61.95% 76.23% 102.29% 103.57% 74.95% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 383.41 304.93 307.90 303.18 350.51 400.77 393.82 -0.45% YoY % 25.74% -0.96% 1.56% -13.50% -12.54% 1.76% - Horiz. % 97.36% 77.43% 78.18% 76.98% 89.00% 101.76% 100.00%
EPS 17.19 18.42 21.47 26.40 23.52 14.82 14.85 2.47% YoY % -6.68% -14.21% -18.67% 12.24% 58.70% -0.20% - Horiz. % 115.76% 124.04% 144.58% 177.78% 158.38% 99.80% 100.00%
DPS 3.30 3.70 5.50 6.50 5.80 3.80 3.00 1.60% YoY % -10.81% -32.73% -15.38% 12.07% 52.63% 26.67% - Horiz. % 110.00% 123.33% 183.33% 216.67% 193.33% 126.67% 100.00%
NAPS 2.1202 2.0028 1.8963 1.7379 1.5296 1.3311 1.0000 13.34% YoY % 5.86% 5.62% 9.11% 13.62% 14.91% 33.11% - Horiz. % 212.02% 200.28% 189.63% 173.79% 152.96% 133.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 368.68 286.37 278.79 266.20 298.16 341.39 267.98 5.46% YoY % 28.74% 2.72% 4.73% -10.72% -12.66% 27.39% - Horiz. % 137.58% 106.86% 104.03% 99.34% 111.26% 127.39% 100.00%
EPS 16.53 17.30 19.44 23.18 20.01 12.62 10.11 8.54% YoY % -4.45% -11.01% -16.13% 15.84% 58.56% 24.83% - Horiz. % 163.50% 171.12% 192.28% 229.28% 197.92% 124.83% 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 2.0387 1.8809 1.7170 1.5259 1.3012 1.1339 0.6805 20.06% YoY % 8.39% 9.55% 12.52% 17.27% 14.75% 66.63% - Horiz. % 299.59% 276.40% 252.31% 224.23% 191.21% 166.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2500 1.0800 2.2200 2.0800 1.3800 1.1900 1.8300 -
P/RPS 0.33 0.35 0.72 0.69 0.39 0.30 0.46 -5.38% YoY % -5.71% -51.39% 4.35% 76.92% 30.00% -34.78% - Horiz. % 71.74% 76.09% 156.52% 150.00% 84.78% 65.22% 100.00%
P/EPS 7.27 5.86 10.34 7.88 5.87 8.03 12.32 -8.41% YoY % 24.06% -43.33% 31.22% 34.24% -26.90% -34.82% - Horiz. % 59.01% 47.56% 83.93% 63.96% 47.65% 65.18% 100.00%
EY 13.75 17.06 9.67 12.69 17.04 12.45 8.12 9.17% YoY % -19.40% 76.42% -23.80% -25.53% 36.87% 53.33% - Horiz. % 169.33% 210.10% 119.09% 156.28% 209.85% 153.33% 100.00%
DY 2.64 3.43 2.48 3.13 4.20 3.19 1.64 8.25% YoY % -23.03% 38.31% -20.77% -25.48% 31.66% 94.51% - Horiz. % 160.98% 209.15% 151.22% 190.85% 256.10% 194.51% 100.00%
P/NAPS 0.59 0.54 1.17 1.20 0.90 0.89 1.83 -17.19% YoY % 9.26% -53.85% -2.50% 33.33% 1.12% -51.37% - Horiz. % 32.24% 29.51% 63.93% 65.57% 49.18% 48.63% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.0900 1.2800 2.1500 2.1600 1.5200 1.2900 1.5900 -
P/RPS 0.28 0.42 0.70 0.71 0.43 0.32 0.40 -5.77% YoY % -33.33% -40.00% -1.41% 65.12% 34.38% -20.00% - Horiz. % 70.00% 105.00% 175.00% 177.50% 107.50% 80.00% 100.00%
P/EPS 6.34 6.95 10.01 8.18 6.46 8.71 10.71 -8.36% YoY % -8.78% -30.57% 22.37% 26.63% -25.83% -18.67% - Horiz. % 59.20% 64.89% 93.46% 76.38% 60.32% 81.33% 100.00%
EY 15.77 14.39 9.99 12.22 15.47 11.48 9.34 9.12% YoY % 9.59% 44.04% -18.25% -21.01% 34.76% 22.91% - Horiz. % 168.84% 154.07% 106.96% 130.84% 165.63% 122.91% 100.00%
DY 3.03 2.89 2.56 3.01 3.82 2.95 1.89 8.18% YoY % 4.84% 12.89% -14.95% -21.20% 29.49% 56.08% - Horiz. % 160.32% 152.91% 135.45% 159.26% 202.12% 156.08% 100.00%
P/NAPS 0.51 0.64 1.13 1.24 0.99 0.97 1.59 -17.26% YoY % -20.31% -43.36% -8.87% 25.25% 2.06% -38.99% - Horiz. % 32.08% 40.25% 71.07% 77.99% 62.26% 61.01% 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 4th Qtr 2016 Report.pdf 
