[KIMLUN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[KIMLUN] KIMLUN CORPORATION BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 0.15%

YoY- -16.14%

Quarter Report

KIMLUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,073,383	1,059,109	1,035,936	985,190	848,408	824,504	876,061	14.48%
YoY %	1.35%	2.24%	5.15%	16.12%	2.90%	-5.89%	-	-
Horiz. %	122.52%	120.89%	118.25%	112.46%	96.84%	94.11%	100.00%	-
PBT	81,421	81,179	87,404	90,122	93,398	95,028	106,103	-16.16%
YoY %	0.30%	-7.12%	-3.02%	-3.51%	-1.72%	-10.44%	-	-
Horiz. %	76.74%	76.51%	82.38%	84.94%	88.03%	89.56%	100.00%	-
Tax	-19,116	-20,386	-21,648	-21,574	-24,804	-24,154	-25,905	-18.32%
YoY %	6.23%	5.83%	-0.34%	13.02%	-2.69%	6.76%	-	-
Horiz. %	73.79%	78.70%	83.57%	83.28%	95.75%	93.24%	100.00%	-
NP	62,305	60,793	65,756	68,548	68,594	70,874	80,198	-15.47%
YoY %	2.49%	-7.55%	-4.07%	-0.07%	-3.22%	-11.63%	-	-
Horiz. %	77.69%	75.80%	81.99%	85.47%	85.53%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,503	61,014	65,961	68,695	68,593	70,873	80,199	-15.29%
YoY %	2.44%	-7.50%	-3.98%	0.15%	-3.22%	-11.63%	-	-
Horiz. %	77.93%	76.08%	82.25%	85.66%	85.53%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.48%	25.11%	24.77%	23.94%	26.56%	25.42%	24.41%	-
YoY %	-6.49%	1.37%	3.47%	-9.86%	4.48%	4.14%	-	-
Horiz. %	96.19%	102.87%	101.47%	98.07%	108.81%	104.14%	100.00%	-
Total Cost	1,011,078	998,316	970,180	916,642	779,814	753,630	795,863	17.28%
YoY %	1.28%	2.90%	5.84%	17.55%	3.47%	-5.31%	-	-
Horiz. %	127.04%	125.44%	121.90%	115.18%	97.98%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	632,555	618,317	620,480	606,764	574,595	549,089	554,336	9.18%
YoY %	2.30%	-0.35%	2.26%	5.60%	4.65%	-0.95%	-	-
Horiz. %	114.11%	111.54%	111.93%	109.46%	103.65%	99.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	17,598	17,598	17,598	17,598	20,167	20,167	20,167	-8.67%
YoY %	0.00%	0.00%	0.00%	-12.74%	0.00%	0.00%	-	-
Horiz. %	87.26%	87.26%	87.26%	87.26%	100.00%	100.00%	100.00%	-
Div Payout %	28.16%	28.84%	26.68%	25.62%	29.40%	28.46%	25.15%	-
YoY %	-2.36%	8.10%	4.14%	-12.86%	3.30%	13.16%	-	-
Horiz. %	111.97%	114.67%	106.08%	101.87%	116.90%	113.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	632,555	618,317	620,480	606,764	574,595	549,089	554,336	9.18%
YoY %	2.30%	-0.35%	2.26%	5.60%	4.65%	-0.95%	-	-
Horiz. %	114.11%	111.54%	111.93%	109.46%	103.65%	99.05%	100.00%	-
NOSH	331,891	320,647	320,647	320,544	315,521	310,167	310,100	4.62%
YoY %	3.51%	0.00%	0.03%	1.59%	1.73%	0.02%	-	-
Horiz. %	107.03%	103.40%	103.40%	103.37%	101.75%	100.02%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	5.80%	5.74%	6.35%	6.96%	8.09%	8.60%	9.15%	-
YoY %	1.05%	-9.61%	-8.76%	-13.97%	-5.93%	-6.01%	-	-
Horiz. %	63.39%	62.73%	69.40%	76.07%	88.42%	93.99%	100.00%	-
ROE	9.88%	9.87%	10.63%	11.32%	11.94%	12.91%	14.47%	-
YoY %	0.10%	-7.15%	-6.10%	-5.19%	-7.51%	-10.78%	-	-
Horiz. %	68.28%	68.21%	73.46%	78.23%	82.52%	89.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	328.15	327.26	323.06	307.90	268.89	265.83	282.51	10.48%
YoY %	0.27%	1.30%	4.92%	14.51%	1.15%	-5.90%	-	-
Horiz. %	116.16%	115.84%	114.35%	108.99%	95.18%	94.10%	100.00%	-
EPS	19.11	18.85	20.57	21.47	21.74	22.85	25.86	-18.24%
YoY %	1.38%	-8.36%	-4.19%	-1.24%	-4.86%	-11.64%	-	-
Horiz. %	73.90%	72.89%	79.54%	83.02%	84.07%	88.36%	100.00%	-
DPS	5.38	5.44	5.49	5.50	6.50	6.50	6.50	-11.83%
YoY %	-1.10%	-0.91%	-0.18%	-15.38%	0.00%	0.00%	-	-
Horiz. %	82.77%	83.69%	84.46%	84.62%	100.00%	100.00%	100.00%	-
NAPS	1.9338	1.9106	1.935	1.8963	1.8211	1.7703	1.7876	5.37%
YoY %	1.21%	-1.26%	2.04%	4.13%	2.87%	-0.97%	-	-
Horiz. %	108.18%	106.88%	108.25%	106.08%	101.87%	99.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 320,544
RPS	303.75	299.71	293.15	278.79	240.08	233.32	247.91	14.48%
YoY %	1.35%	2.24%	5.15%	16.12%	2.90%	-5.89%	-	-
Horiz. %	122.52%	120.89%	118.25%	112.46%	96.84%	94.11%	100.00%	-
EPS	17.69	17.27	18.67	19.44	19.41	20.06	22.69	-15.27%
YoY %	2.43%	-7.50%	-3.96%	0.15%	-3.24%	-11.59%	-	-
Horiz. %	77.96%	76.11%	82.28%	85.68%	85.54%	88.41%	100.00%	-
DPS	4.98	4.98	4.98	4.98	5.71	5.71	5.71	-8.70%
YoY %	0.00%	0.00%	0.00%	-12.78%	0.00%	0.00%	-	-
Horiz. %	87.22%	87.22%	87.22%	87.22%	100.00%	100.00%	100.00%	-
NAPS	1.79	1.7497	1.7558	1.717	1.626	1.5538	1.5687	9.18%
YoY %	2.30%	-0.35%	2.26%	5.60%	4.65%	-0.95%	-	-
Horiz. %	114.11%	111.54%	111.93%	109.45%	103.65%	99.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.25	1.37	2.04	2.22	2.23	2.27	2.24	-
P/RPS	0.38	0.42	0.63	0.72	0.83	0.85	0.79	-38.58%
YoY %	-9.52%	-33.33%	-12.50%	-13.25%	-2.35%	7.59%	-	-
Horiz. %	48.10%	53.16%	79.75%	91.14%	105.06%	107.59%	100.00%	-
P/EPS	6.54	7.27	9.92	10.34	10.26	9.93	8.66	-17.05%
YoY %	-10.04%	-26.71%	-4.06%	0.78%	3.32%	14.67%	-	-
Horiz. %	75.52%	83.95%	114.55%	119.40%	118.48%	114.67%	100.00%	-
EY	15.29	13.76	10.08	9.67	9.75	10.07	11.55	20.54%
YoY %	11.12%	36.51%	4.24%	-0.82%	-3.18%	-12.81%	-	-
Horiz. %	132.38%	119.13%	87.27%	83.72%	84.42%	87.19%	100.00%	-
DY	4.30	3.97	2.69	2.48	2.91	2.86	2.90	29.99%
YoY %	8.31%	47.58%	8.47%	-14.78%	1.75%	-1.38%	-	-
Horiz. %	148.28%	136.90%	92.76%	85.52%	100.34%	98.62%	100.00%	-
P/NAPS	0.65	0.72	1.05	1.17	1.22	1.28	1.25	-35.30%
YoY %	-9.72%	-31.43%	-10.26%	-4.10%	-4.69%	2.40%	-	-
Horiz. %	52.00%	57.60%	84.00%	93.60%	97.60%	102.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	29/08/18	30/05/18	27/02/18	29/11/17	29/08/17	30/05/17	-
Price	1.18	1.41	1.72	2.15	2.32	2.16	2.28	-
P/RPS	0.36	0.43	0.53	0.70	0.86	0.81	0.81	-41.73%
YoY %	-16.28%	-18.87%	-24.29%	-18.60%	6.17%	0.00%	-	-
Horiz. %	44.44%	53.09%	65.43%	86.42%	106.17%	100.00%	100.00%	-
P/EPS	6.18	7.48	8.36	10.01	10.67	9.45	8.82	-21.09%
YoY %	-17.38%	-10.53%	-16.48%	-6.19%	12.91%	7.14%	-	-
Horiz. %	70.07%	84.81%	94.78%	113.49%	120.98%	107.14%	100.00%	-
EY	16.19	13.37	11.96	9.99	9.37	10.58	11.34	26.76%
YoY %	21.09%	11.79%	19.72%	6.62%	-11.44%	-6.70%	-	-
Horiz. %	142.77%	117.90%	105.47%	88.10%	82.63%	93.30%	100.00%	-
DY	4.56	3.86	3.19	2.56	2.80	3.01	2.85	36.75%
YoY %	18.13%	21.00%	24.61%	-8.57%	-6.98%	5.61%	-	-
Horiz. %	160.00%	135.44%	111.93%	89.82%	98.25%	105.61%	100.00%	-
P/NAPS	0.61	0.74	0.89	1.13	1.27	1.22	1.28	-38.96%
YoY %	-17.57%	-16.85%	-21.24%	-11.02%	4.10%	-4.69%	-	-
Horiz. %	47.66%	57.81%	69.53%	88.28%	99.22%	95.31%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos