Highlights

[KIMLUN] YoY TTM Result on 2013-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -3.35%    YoY -     9.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 966,270 1,195,877 1,065,280 912,613 715,872 546,370 115,832 42.37%
  YoY % -19.20% 12.26% 16.73% 27.48% 31.02% 371.69% -
  Horiz. % 834.20% 1,032.42% 919.68% 787.88% 618.03% 471.69% 100.00%
PBT 96,819 53,419 52,038 58,523 59,334 47,915 13,003 39.70%
  YoY % 81.24% 2.65% -11.08% -1.37% 23.83% 268.49% -
  Horiz. % 744.59% 410.82% 400.20% 450.07% 456.31% 368.49% 100.00%
Tax -23,130 -13,674 -6,479 -10,845 -15,625 -11,559 -3,242 38.71%
  YoY % -69.15% -111.05% 40.26% 30.59% -35.18% -256.54% -
  Horiz. % 713.45% 421.78% 199.85% 334.52% 481.96% 356.54% 100.00%
NP 73,689 39,745 45,559 47,678 43,709 36,356 9,761 40.02%
  YoY % 85.40% -12.76% -4.44% 9.08% 20.22% 272.46% -
  Horiz. % 754.93% 407.18% 466.75% 488.45% 447.79% 372.46% 100.00%
NP to SH 73,689 39,745 45,728 47,843 43,766 36,356 9,761 40.02%
  YoY % 85.40% -13.08% -4.42% 9.32% 20.38% 272.46% -
  Horiz. % 754.93% 407.18% 468.48% 490.14% 448.38% 372.46% 100.00%
Tax Rate 23.89 % 25.60 % 12.45 % 18.53 % 26.33 % 24.12 % 24.93 % -0.71%
  YoY % -6.68% 105.62% -32.81% -29.62% 9.16% -3.25% -
  Horiz. % 95.83% 102.69% 49.94% 74.33% 105.62% 96.75% 100.00%
Total Cost 892,581 1,156,132 1,019,721 864,935 672,163 510,014 106,071 42.57%
  YoY % -22.80% 13.38% 17.90% 28.68% 31.79% 380.82% -
  Horiz. % 841.49% 1,089.96% 961.36% 815.43% 633.69% 480.82% 100.00%
Net Worth 476,900 414,319 344,881 284,200 234,644 194,139 103,875 28.89%
  YoY % 15.10% 20.13% 21.35% 21.12% 20.86% 86.90% -
  Horiz. % 459.11% 398.86% 332.01% 273.60% 225.89% 186.90% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 17,435 11,438 7,213 11,447 11,673 8,910 0 -
  YoY % 52.42% 58.57% -36.98% -1.94% 31.00% 0.00% -
  Horiz. % 195.66% 128.37% 80.95% 128.47% 131.00% 100.00% -
Div Payout % 23.66 % 28.78 % 15.78 % 23.93 % 26.67 % 24.51 % - % -
  YoY % -17.79% 82.38% -34.06% -10.27% 8.81% 0.00% -
  Horiz. % 96.53% 117.42% 64.38% 97.63% 108.81% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,900 414,319 344,881 284,200 234,644 194,139 103,875 28.89%
  YoY % 15.10% 20.13% 21.35% 21.12% 20.86% 86.90% -
  Horiz. % 459.11% 398.86% 332.01% 273.60% 225.89% 186.90% 100.00%
NOSH 300,579 300,340 270,347 240,725 231,724 229,208 164,881 10.52%
  YoY % 0.08% 11.09% 12.31% 3.88% 1.10% 39.01% -
  Horiz. % 182.30% 182.16% 163.96% 146.00% 140.54% 139.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.63 % 3.32 % 4.28 % 5.22 % 6.11 % 6.65 % 8.43 % -1.65%
  YoY % 129.82% -22.43% -18.01% -14.57% -8.12% -21.12% -
  Horiz. % 90.51% 39.38% 50.77% 61.92% 72.48% 78.88% 100.00%
ROE 15.45 % 9.59 % 13.26 % 16.83 % 18.65 % 18.73 % 9.40 % 8.63%
  YoY % 61.11% -27.68% -21.21% -9.76% -0.43% 99.26% -
  Horiz. % 164.36% 102.02% 141.06% 179.04% 198.40% 199.26% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 321.47 398.17 394.04 379.11 308.93 238.37 70.25 28.82%
  YoY % -19.26% 1.05% 3.94% 22.72% 29.60% 239.32% -
  Horiz. % 457.61% 566.79% 560.91% 539.66% 439.76% 339.32% 100.00%
EPS 24.52 13.23 16.91 19.87 18.89 15.86 5.92 26.70%
  YoY % 85.34% -21.76% -14.90% 5.19% 19.10% 167.91% -
  Horiz. % 414.19% 223.48% 285.64% 335.64% 319.09% 267.91% 100.00%
DPS 5.80 3.80 2.67 4.80 5.10 3.89 0.00 -
  YoY % 52.63% 42.32% -44.38% -5.88% 31.11% 0.00% -
  Horiz. % 149.10% 97.69% 68.64% 123.39% 131.11% 100.00% -
NAPS 1.5866 1.3795 1.2757 1.1806 1.0126 0.8470 0.6300 16.63%
  YoY % 15.01% 8.14% 8.06% 16.59% 19.55% 34.44% -
  Horiz. % 251.84% 218.97% 202.49% 187.40% 160.73% 134.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 284.35 351.91 313.48 268.56 210.66 160.78 34.09 42.36%
  YoY % -19.20% 12.26% 16.73% 27.49% 31.02% 371.63% -
  Horiz. % 834.12% 1,032.30% 919.57% 787.80% 617.95% 471.63% 100.00%
EPS 21.68 11.70 13.46 14.08 12.88 10.70 2.87 40.03%
  YoY % 85.30% -13.08% -4.40% 9.32% 20.37% 272.82% -
  Horiz. % 755.40% 407.67% 468.99% 490.59% 448.78% 372.82% 100.00%
DPS 5.13 3.37 2.12 3.37 3.44 2.62 0.00 -
  YoY % 52.23% 58.96% -37.09% -2.03% 31.30% 0.00% -
  Horiz. % 195.80% 128.63% 80.92% 128.63% 131.30% 100.00% -
NAPS 1.4034 1.2192 1.0149 0.8363 0.6905 0.5713 0.3057 28.89%
  YoY % 15.11% 20.13% 21.36% 21.12% 20.86% 86.88% -
  Horiz. % 459.08% 398.82% 331.99% 273.57% 225.88% 186.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.8300 1.2800 1.6000 1.4700 1.6100 1.7600 0.0000 -
P/RPS 0.57 0.32 0.41 0.39 0.52 0.74 0.00 -
  YoY % 78.12% -21.95% 5.13% -25.00% -29.73% 0.00% -
  Horiz. % 77.03% 43.24% 55.41% 52.70% 70.27% 100.00% -
P/EPS 7.46 9.67 9.46 7.40 8.52 11.10 0.00 -
  YoY % -22.85% 2.22% 27.84% -13.15% -23.24% 0.00% -
  Horiz. % 67.21% 87.12% 85.23% 66.67% 76.76% 100.00% -
EY 13.40 10.34 10.57 13.52 11.73 9.01 0.00 -
  YoY % 29.59% -2.18% -21.82% 15.26% 30.19% 0.00% -
  Horiz. % 148.72% 114.76% 117.31% 150.06% 130.19% 100.00% -
DY 3.17 2.97 1.67 3.27 3.17 2.21 0.00 -
  YoY % 6.73% 77.84% -48.93% 3.15% 43.44% 0.00% -
  Horiz. % 143.44% 134.39% 75.57% 147.96% 143.44% 100.00% -
P/NAPS 1.15 0.93 1.25 1.25 1.59 2.08 0.00 -
  YoY % 23.66% -25.60% 0.00% -21.38% -23.56% 0.00% -
  Horiz. % 55.29% 44.71% 60.10% 60.10% 76.44% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 - -
Price 1.7800 1.2800 1.6400 2.0200 1.4700 1.8000 0.0000 -
P/RPS 0.55 0.32 0.42 0.53 0.48 0.76 0.00 -
  YoY % 71.88% -23.81% -20.75% 10.42% -36.84% 0.00% -
  Horiz. % 72.37% 42.11% 55.26% 69.74% 63.16% 100.00% -
P/EPS 7.26 9.67 9.70 10.16 7.78 11.35 0.00 -
  YoY % -24.92% -0.31% -4.53% 30.59% -31.45% 0.00% -
  Horiz. % 63.96% 85.20% 85.46% 89.52% 68.55% 100.00% -
EY 13.77 10.34 10.31 9.84 12.85 8.81 0.00 -
  YoY % 33.17% 0.29% 4.78% -23.42% 45.86% 0.00% -
  Horiz. % 156.30% 117.37% 117.03% 111.69% 145.86% 100.00% -
DY 3.26 2.97 1.63 2.38 3.47 2.16 0.00 -
  YoY % 9.76% 82.21% -31.51% -31.41% 60.65% 0.00% -
  Horiz. % 150.93% 137.50% 75.46% 110.19% 160.65% 100.00% -
P/NAPS 1.12 0.93 1.29 1.71 1.45 2.13 0.00 -
  YoY % 20.43% -27.91% -24.56% 17.93% -31.92% 0.00% -
  Horiz. % 52.58% 43.66% 60.56% 80.28% 68.08% 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.
 


 

231  280  510  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 VELESTO 0.37+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers