[KIMLUN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 110.4%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 234,795 1,053,640 821,690 580,629 322,165 1,206,399 929,961 -60.01%
PBT 22,715 93,362 66,642 40,044 19,258 59,839 47,858 -39.12%
Tax -5,612 -22,660 -17,343 -10,344 -5,142 -15,241 -12,477 -41.26%
NP 17,103 70,702 49,299 29,700 14,116 44,598 35,381 -38.37%
-
NP to SH 17,103 70,702 49,299 29,700 14,116 44,598 35,381 -38.37%
-
Tax Rate 24.71% 24.27% 26.02% 25.83% 26.70% 25.47% 26.07% -
Total Cost 217,692 982,938 772,391 550,929 308,049 1,161,801 894,580 -60.98%
-
Net Worth 476,900 459,803 438,400 418,836 414,319 390,463 377,949 16.75%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,435 - - - 11,134 - -
Div Payout % - 24.66% - - - 24.97% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 476,900 459,803 438,400 418,836 414,319 390,463 377,949 16.75%
NOSH 300,579 300,603 300,603 300,607 300,340 293,008 290,573 2.28%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.28% 6.71% 6.00% 5.12% 4.38% 3.70% 3.80% -
ROE 3.59% 15.38% 11.25% 7.09% 3.41% 11.42% 9.36% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.11 350.51 273.35 193.15 107.27 411.73 320.04 -60.91%
EPS 5.69 23.52 16.40 9.88 4.70 15.22 12.18 -39.76%
DPS 0.00 5.80 0.00 0.00 0.00 3.80 0.00 -
NAPS 1.5866 1.5296 1.4584 1.3933 1.3795 1.3326 1.3007 14.14%
Adjusted Per Share Value based on latest NOSH - 300,849
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 66.44 298.16 232.52 164.31 91.17 341.39 263.16 -60.02%
EPS 4.84 20.01 13.95 8.40 3.99 12.62 10.01 -38.36%
DPS 0.00 4.93 0.00 0.00 0.00 3.15 0.00 -
NAPS 1.3495 1.3011 1.2406 1.1852 1.1724 1.1049 1.0695 16.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.83 1.38 1.20 1.30 1.28 1.19 1.48 -
P/RPS 2.34 0.39 0.44 0.67 1.19 0.29 0.46 195.48%
P/EPS 32.16 5.87 7.32 13.16 27.23 7.82 12.15 91.23%
EY 3.11 17.04 13.67 7.60 3.67 12.79 8.23 -47.70%
DY 0.00 4.20 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 1.15 0.90 0.82 0.93 0.93 0.89 1.14 0.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 28/11/14 -
Price 1.78 1.52 1.29 1.09 1.28 1.29 1.33 -
P/RPS 2.28 0.43 0.47 0.56 1.19 0.31 0.42 208.56%
P/EPS 31.28 6.46 7.87 11.03 27.23 8.48 10.92 101.56%
EY 3.20 15.47 12.71 9.06 3.67 11.80 9.16 -50.36%
DY 0.00 3.82 0.00 0.00 0.00 2.95 0.00 -
P/NAPS 1.12 0.99 0.88 0.78 0.93 0.97 1.02 6.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment