Highlights

[KIMLUN] YoY TTM Result on 2017-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -2.10%    YoY -     8.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,109,611 1,035,936 876,061 966,270 1,195,877 1,065,280 912,613 3.31%
  YoY % 7.11% 18.25% -9.34% -19.20% 12.26% 16.73% -
  Horiz. % 121.59% 113.51% 95.99% 105.88% 131.04% 116.73% 100.00%
PBT 86,207 87,404 106,103 96,819 53,419 52,038 58,523 6.67%
  YoY % -1.37% -17.62% 9.59% 81.24% 2.65% -11.08% -
  Horiz. % 147.30% 149.35% 181.30% 165.44% 91.28% 88.92% 100.00%
Tax -21,825 -21,648 -25,905 -23,130 -13,674 -6,479 -10,845 12.36%
  YoY % -0.82% 16.43% -12.00% -69.15% -111.05% 40.26% -
  Horiz. % 201.24% 199.61% 238.87% 213.28% 126.09% 59.74% 100.00%
NP 64,382 65,756 80,198 73,689 39,745 45,559 47,678 5.13%
  YoY % -2.09% -18.01% 8.83% 85.40% -12.76% -4.44% -
  Horiz. % 135.04% 137.92% 168.21% 154.56% 83.36% 95.56% 100.00%
NP to SH 64,423 65,961 80,199 73,689 39,745 45,728 47,843 5.08%
  YoY % -2.33% -17.75% 8.83% 85.40% -13.08% -4.42% -
  Horiz. % 134.66% 137.87% 167.63% 154.02% 83.07% 95.58% 100.00%
Tax Rate 25.32 % 24.77 % 24.41 % 23.89 % 25.60 % 12.45 % 18.53 % 5.34%
  YoY % 2.22% 1.47% 2.18% -6.68% 105.62% -32.81% -
  Horiz. % 136.64% 133.68% 131.73% 128.93% 138.15% 67.19% 100.00%
Total Cost 1,045,229 970,180 795,863 892,581 1,156,132 1,019,721 864,935 3.20%
  YoY % 7.74% 21.90% -10.84% -22.80% 13.38% 17.90% -
  Horiz. % 120.84% 112.17% 92.01% 103.20% 133.67% 117.90% 100.00%
Net Worth 680,435 620,480 554,336 476,900 414,319 344,881 284,200 15.66%
  YoY % 9.66% 11.93% 16.24% 15.10% 20.13% 21.35% -
  Horiz. % 239.42% 218.32% 195.05% 167.80% 145.78% 121.35% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 12,279 17,598 20,167 17,435 11,438 7,213 11,447 1.18%
  YoY % -30.23% -12.74% 15.67% 52.42% 58.57% -36.98% -
  Horiz. % 107.26% 153.73% 176.17% 152.30% 99.92% 63.02% 100.00%
Div Payout % 19.06 % 26.68 % 25.15 % 23.66 % 28.78 % 15.78 % 23.93 % -3.72%
  YoY % -28.56% 6.08% 6.30% -17.79% 82.38% -34.06% -
  Horiz. % 79.65% 111.49% 105.10% 98.87% 120.27% 65.94% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 680,435 620,480 554,336 476,900 414,319 344,881 284,200 15.66%
  YoY % 9.66% 11.93% 16.24% 15.10% 20.13% 21.35% -
  Horiz. % 239.42% 218.32% 195.05% 167.80% 145.78% 121.35% 100.00%
NOSH 331,871 320,662 310,100 300,579 300,340 270,347 240,725 5.49%
  YoY % 3.50% 3.41% 3.17% 0.08% 11.09% 12.31% -
  Horiz. % 137.86% 133.21% 128.82% 124.86% 124.76% 112.31% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.80 % 6.35 % 9.15 % 7.63 % 3.32 % 4.28 % 5.22 % 1.77%
  YoY % -8.66% -30.60% 19.92% 129.82% -22.43% -18.01% -
  Horiz. % 111.11% 121.65% 175.29% 146.17% 63.60% 81.99% 100.00%
ROE 9.47 % 10.63 % 14.47 % 15.45 % 9.59 % 13.26 % 16.83 % -9.13%
  YoY % -10.91% -26.54% -6.34% 61.11% -27.68% -21.21% -
  Horiz. % 56.27% 63.16% 85.98% 91.80% 56.98% 78.79% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 334.35 323.06 282.51 321.47 398.17 394.04 379.11 -2.07%
  YoY % 3.49% 14.35% -12.12% -19.26% 1.05% 3.94% -
  Horiz. % 88.19% 85.22% 74.52% 84.80% 105.03% 103.94% 100.00%
EPS 19.41 20.57 25.86 24.52 13.23 16.91 19.87 -0.39%
  YoY % -5.64% -20.46% 5.46% 85.34% -21.76% -14.90% -
  Horiz. % 97.68% 103.52% 130.15% 123.40% 66.58% 85.10% 100.00%
DPS 3.70 5.49 6.50 5.80 3.80 2.67 4.80 -4.24%
  YoY % -32.60% -15.54% 12.07% 52.63% 42.32% -44.38% -
  Horiz. % 77.08% 114.37% 135.42% 120.83% 79.17% 55.62% 100.00%
NAPS 2.0503 1.9350 1.7876 1.5866 1.3795 1.2757 1.1806 9.63%
  YoY % 5.96% 8.25% 12.67% 15.01% 8.14% 8.06% -
  Horiz. % 173.67% 163.90% 151.41% 134.39% 116.85% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 326.53 304.85 257.80 284.35 351.91 313.48 268.56 3.31%
  YoY % 7.11% 18.25% -9.34% -19.20% 12.26% 16.73% -
  Horiz. % 121.59% 113.51% 95.99% 105.88% 131.04% 116.73% 100.00%
EPS 18.96 19.41 23.60 21.68 11.70 13.46 14.08 5.08%
  YoY % -2.32% -17.75% 8.86% 85.30% -13.08% -4.40% -
  Horiz. % 134.66% 137.86% 167.61% 153.98% 83.10% 95.60% 100.00%
DPS 3.61 5.18 5.93 5.13 3.37 2.12 3.37 1.15%
  YoY % -30.31% -12.65% 15.59% 52.23% 58.96% -37.09% -
  Horiz. % 107.12% 153.71% 175.96% 152.23% 100.00% 62.91% 100.00%
NAPS 2.0023 1.8259 1.6313 1.4034 1.2192 1.0149 0.8363 15.66%
  YoY % 9.66% 11.93% 16.24% 15.11% 20.13% 21.36% -
  Horiz. % 239.42% 218.33% 195.06% 167.81% 145.79% 121.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1800 2.0400 2.2400 1.8300 1.2800 1.6000 1.4700 -
P/RPS 0.35 0.63 0.79 0.57 0.32 0.41 0.39 -1.79%
  YoY % -44.44% -20.25% 38.60% 78.12% -21.95% 5.13% -
  Horiz. % 89.74% 161.54% 202.56% 146.15% 82.05% 105.13% 100.00%
P/EPS 6.08 9.92 8.66 7.46 9.67 9.46 7.40 -3.22%
  YoY % -38.71% 14.55% 16.09% -22.85% 2.22% 27.84% -
  Horiz. % 82.16% 134.05% 117.03% 100.81% 130.68% 127.84% 100.00%
EY 16.45 10.08 11.55 13.40 10.34 10.57 13.52 3.32%
  YoY % 63.19% -12.73% -13.81% 29.59% -2.18% -21.82% -
  Horiz. % 121.67% 74.56% 85.43% 99.11% 76.48% 78.18% 100.00%
DY 3.14 2.69 2.90 3.17 2.97 1.67 3.27 -0.67%
  YoY % 16.73% -7.24% -8.52% 6.73% 77.84% -48.93% -
  Horiz. % 96.02% 82.26% 88.69% 96.94% 90.83% 51.07% 100.00%
P/NAPS 0.58 1.05 1.25 1.15 0.93 1.25 1.25 -12.01%
  YoY % -44.76% -16.00% 8.70% 23.66% -25.60% 0.00% -
  Horiz. % 46.40% 84.00% 100.00% 92.00% 74.40% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 -
Price 1.3900 1.7200 2.2800 1.7800 1.2800 1.6400 2.0200 -
P/RPS 0.42 0.53 0.81 0.55 0.32 0.42 0.53 -3.80%
  YoY % -20.75% -34.57% 47.27% 71.88% -23.81% -20.75% -
  Horiz. % 79.25% 100.00% 152.83% 103.77% 60.38% 79.25% 100.00%
P/EPS 7.16 8.36 8.82 7.26 9.67 9.70 10.16 -5.66%
  YoY % -14.35% -5.22% 21.49% -24.92% -0.31% -4.53% -
  Horiz. % 70.47% 82.28% 86.81% 71.46% 95.18% 95.47% 100.00%
EY 13.97 11.96 11.34 13.77 10.34 10.31 9.84 6.01%
  YoY % 16.81% 5.47% -17.65% 33.17% 0.29% 4.78% -
  Horiz. % 141.97% 121.54% 115.24% 139.94% 105.08% 104.78% 100.00%
DY 2.66 3.19 2.85 3.26 2.97 1.63 2.38 1.87%
  YoY % -16.61% 11.93% -12.58% 9.76% 82.21% -31.51% -
  Horiz. % 111.76% 134.03% 119.75% 136.97% 124.79% 68.49% 100.00%
P/NAPS 0.68 0.89 1.28 1.12 0.93 1.29 1.71 -14.24%
  YoY % -23.60% -30.47% 14.29% 20.43% -27.91% -24.56% -
  Horiz. % 39.77% 52.05% 74.85% 65.50% 54.39% 75.44% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers