Highlights

[KIMLUN] YoY TTM Result on 2014-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     28.04%    YoY -     -4.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 876,061 966,270 1,195,877 1,065,280 912,613 715,872 546,370 8.18%
  YoY % -9.34% -19.20% 12.26% 16.73% 27.48% 31.02% -
  Horiz. % 160.34% 176.85% 218.88% 194.97% 167.03% 131.02% 100.00%
PBT 106,103 96,819 53,419 52,038 58,523 59,334 47,915 14.15%
  YoY % 9.59% 81.24% 2.65% -11.08% -1.37% 23.83% -
  Horiz. % 221.44% 202.06% 111.49% 108.60% 122.14% 123.83% 100.00%
Tax -25,905 -23,130 -13,674 -6,479 -10,845 -15,625 -11,559 14.38%
  YoY % -12.00% -69.15% -111.05% 40.26% 30.59% -35.18% -
  Horiz. % 224.11% 200.10% 118.30% 56.05% 93.82% 135.18% 100.00%
NP 80,198 73,689 39,745 45,559 47,678 43,709 36,356 14.08%
  YoY % 8.83% 85.40% -12.76% -4.44% 9.08% 20.22% -
  Horiz. % 220.59% 202.69% 109.32% 125.31% 131.14% 120.22% 100.00%
NP to SH 80,199 73,689 39,745 45,728 47,843 43,766 36,356 14.08%
  YoY % 8.83% 85.40% -13.08% -4.42% 9.32% 20.38% -
  Horiz. % 220.59% 202.69% 109.32% 125.78% 131.60% 120.38% 100.00%
Tax Rate 24.41 % 23.89 % 25.60 % 12.45 % 18.53 % 26.33 % 24.12 % 0.20%
  YoY % 2.18% -6.68% 105.62% -32.81% -29.62% 9.16% -
  Horiz. % 101.20% 99.05% 106.14% 51.62% 76.82% 109.16% 100.00%
Total Cost 795,863 892,581 1,156,132 1,019,721 864,935 672,163 510,014 7.69%
  YoY % -10.84% -22.80% 13.38% 17.90% 28.68% 31.79% -
  Horiz. % 156.05% 175.01% 226.69% 199.94% 169.59% 131.79% 100.00%
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.09%
  YoY % 16.24% 15.10% 20.13% 21.35% 21.12% 20.86% -
  Horiz. % 285.53% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 20,167 17,435 11,438 7,213 11,447 11,673 8,910 14.57%
  YoY % 15.67% 52.42% 58.57% -36.98% -1.94% 31.00% -
  Horiz. % 226.32% 195.66% 128.37% 80.95% 128.47% 131.00% 100.00%
Div Payout % 25.15 % 23.66 % 28.78 % 15.78 % 23.93 % 26.67 % 24.51 % 0.43%
  YoY % 6.30% -17.79% 82.38% -34.06% -10.27% 8.81% -
  Horiz. % 102.61% 96.53% 117.42% 64.38% 97.63% 108.81% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.09%
  YoY % 16.24% 15.10% 20.13% 21.35% 21.12% 20.86% -
  Horiz. % 285.53% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
NOSH 310,100 300,579 300,340 270,347 240,725 231,724 229,208 5.16%
  YoY % 3.17% 0.08% 11.09% 12.31% 3.88% 1.10% -
  Horiz. % 135.29% 131.14% 131.03% 117.95% 105.02% 101.10% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.15 % 7.63 % 3.32 % 4.28 % 5.22 % 6.11 % 6.65 % 5.46%
  YoY % 19.92% 129.82% -22.43% -18.01% -14.57% -8.12% -
  Horiz. % 137.59% 114.74% 49.92% 64.36% 78.50% 91.88% 100.00%
ROE 14.47 % 15.45 % 9.59 % 13.26 % 16.83 % 18.65 % 18.73 % -4.21%
  YoY % -6.34% 61.11% -27.68% -21.21% -9.76% -0.43% -
  Horiz. % 77.26% 82.49% 51.20% 70.80% 89.86% 99.57% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 282.51 321.47 398.17 394.04 379.11 308.93 238.37 2.87%
  YoY % -12.12% -19.26% 1.05% 3.94% 22.72% 29.60% -
  Horiz. % 118.52% 134.86% 167.04% 165.31% 159.04% 129.60% 100.00%
EPS 25.86 24.52 13.23 16.91 19.87 18.89 15.86 8.48%
  YoY % 5.46% 85.34% -21.76% -14.90% 5.19% 19.10% -
  Horiz. % 163.05% 154.60% 83.42% 106.62% 125.28% 119.10% 100.00%
DPS 6.50 5.80 3.80 2.67 4.80 5.10 3.89 8.92%
  YoY % 12.07% 52.63% 42.32% -44.38% -5.88% 31.11% -
  Horiz. % 167.10% 149.10% 97.69% 68.64% 123.39% 131.11% 100.00%
NAPS 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 0.8470 13.24%
  YoY % 12.67% 15.01% 8.14% 8.06% 16.59% 19.55% -
  Horiz. % 211.05% 187.32% 162.87% 150.61% 139.39% 119.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 257.80 284.35 351.91 313.48 268.56 210.66 160.78 8.18%
  YoY % -9.34% -19.20% 12.26% 16.73% 27.49% 31.02% -
  Horiz. % 160.34% 176.86% 218.88% 194.97% 167.04% 131.02% 100.00%
EPS 23.60 21.68 11.70 13.46 14.08 12.88 10.70 14.08%
  YoY % 8.86% 85.30% -13.08% -4.40% 9.32% 20.37% -
  Horiz. % 220.56% 202.62% 109.35% 125.79% 131.59% 120.37% 100.00%
DPS 5.93 5.13 3.37 2.12 3.37 3.44 2.62 14.57%
  YoY % 15.59% 52.23% 58.96% -37.09% -2.03% 31.30% -
  Horiz. % 226.34% 195.80% 128.63% 80.92% 128.63% 131.30% 100.00%
NAPS 1.6313 1.4034 1.2192 1.0149 0.8363 0.6905 0.5713 19.09%
  YoY % 16.24% 15.11% 20.13% 21.36% 21.12% 20.86% -
  Horiz. % 285.54% 245.65% 213.41% 177.65% 146.39% 120.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.2400 1.8300 1.2800 1.6000 1.4700 1.6100 1.7600 -
P/RPS 0.79 0.57 0.32 0.41 0.39 0.52 0.74 1.09%
  YoY % 38.60% 78.12% -21.95% 5.13% -25.00% -29.73% -
  Horiz. % 106.76% 77.03% 43.24% 55.41% 52.70% 70.27% 100.00%
P/EPS 8.66 7.46 9.67 9.46 7.40 8.52 11.10 -4.05%
  YoY % 16.09% -22.85% 2.22% 27.84% -13.15% -23.24% -
  Horiz. % 78.02% 67.21% 87.12% 85.23% 66.67% 76.76% 100.00%
EY 11.55 13.40 10.34 10.57 13.52 11.73 9.01 4.22%
  YoY % -13.81% 29.59% -2.18% -21.82% 15.26% 30.19% -
  Horiz. % 128.19% 148.72% 114.76% 117.31% 150.06% 130.19% 100.00%
DY 2.90 3.17 2.97 1.67 3.27 3.17 2.21 4.63%
  YoY % -8.52% 6.73% 77.84% -48.93% 3.15% 43.44% -
  Horiz. % 131.22% 143.44% 134.39% 75.57% 147.96% 143.44% 100.00%
P/NAPS 1.25 1.15 0.93 1.25 1.25 1.59 2.08 -8.13%
  YoY % 8.70% 23.66% -25.60% 0.00% -21.38% -23.56% -
  Horiz. % 60.10% 55.29% 44.71% 60.10% 60.10% 76.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 -
Price 2.2800 1.7800 1.2800 1.6400 2.0200 1.4700 1.8000 -
P/RPS 0.81 0.55 0.32 0.42 0.53 0.48 0.76 1.07%
  YoY % 47.27% 71.88% -23.81% -20.75% 10.42% -36.84% -
  Horiz. % 106.58% 72.37% 42.11% 55.26% 69.74% 63.16% 100.00%
P/EPS 8.82 7.26 9.67 9.70 10.16 7.78 11.35 -4.11%
  YoY % 21.49% -24.92% -0.31% -4.53% 30.59% -31.45% -
  Horiz. % 77.71% 63.96% 85.20% 85.46% 89.52% 68.55% 100.00%
EY 11.34 13.77 10.34 10.31 9.84 12.85 8.81 4.29%
  YoY % -17.65% 33.17% 0.29% 4.78% -23.42% 45.86% -
  Horiz. % 128.72% 156.30% 117.37% 117.03% 111.69% 145.86% 100.00%
DY 2.85 3.26 2.97 1.63 2.38 3.47 2.16 4.72%
  YoY % -12.58% 9.76% 82.21% -31.51% -31.41% 60.65% -
  Horiz. % 131.94% 150.93% 137.50% 75.46% 110.19% 160.65% 100.00%
P/NAPS 1.28 1.12 0.93 1.29 1.71 1.45 2.13 -8.13%
  YoY % 14.29% 20.43% -27.91% -24.56% 17.93% -31.92% -
  Horiz. % 60.09% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers