[KIMLUN] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 46.5%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 322,972 310,730 372,134 235,352 231,950 276,438 270,901 2.97%
PBT 23,541 30,223 29,977 33,253 26,720 11,981 9,488 16.34%
Tax -6,839 -7,323 -5,838 -9,068 -5,317 -2,764 3,218 -
NP 16,702 22,900 24,139 24,185 21,403 9,217 12,706 4.66%
-
NP to SH 16,721 22,925 24,289 24,187 21,403 9,217 12,814 4.53%
-
Tax Rate 29.05% 24.23% 19.47% 27.27% 19.90% 23.07% -33.92% -
Total Cost 306,270 287,830 347,995 211,167 210,547 267,221 258,195 2.88%
-
Net Worth 720,446 664,671 606,764 539,218 459,803 400,687 240,461 20.05%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,213 12,279 17,598 20,167 17,435 11,438 7,213 7.62%
Div Payout % 67.06% 53.56% 72.45% 83.38% 81.46% 124.10% 56.30% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 720,446 664,671 606,764 539,218 459,803 400,687 240,461 20.05%
NOSH 339,820 331,891 320,544 310,289 300,603 301,019 240,461 5.93%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.17% 7.37% 6.49% 10.28% 9.23% 3.33% 4.69% -
ROE 2.32% 3.45% 4.00% 4.49% 4.65% 2.30% 5.33% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 95.05 93.63 116.30 75.85 77.16 91.83 112.66 -2.79%
EPS 4.92 6.91 7.59 7.80 7.12 3.07 5.33 -1.32%
DPS 3.30 3.70 5.50 6.50 5.80 3.80 3.00 1.60%
NAPS 2.1202 2.0028 1.8963 1.7379 1.5296 1.3311 1.00 13.33%
Adjusted Per Share Value based on latest NOSH - 310,289
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 91.39 87.93 105.31 66.60 65.64 78.23 76.66 2.97%
EPS 4.73 6.49 6.87 6.84 6.06 2.61 3.63 4.50%
DPS 3.17 3.47 4.98 5.71 4.93 3.24 2.04 7.61%
NAPS 2.0387 1.8809 1.717 1.5259 1.3011 1.1339 0.6805 20.05%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.25 1.08 2.22 2.08 1.38 1.19 1.83 -
P/RPS 1.32 1.15 1.91 2.74 1.79 1.30 1.62 -3.35%
P/EPS 25.40 15.63 29.25 26.68 19.38 38.86 34.34 -4.89%
EY 3.94 6.40 3.42 3.75 5.16 2.57 2.91 5.17%
DY 2.64 3.43 2.48 3.13 4.20 3.19 1.64 8.25%
P/NAPS 0.59 0.54 1.17 1.20 0.90 0.89 1.83 -17.18%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.09 1.27 2.15 2.16 1.52 1.29 1.59 -
P/RPS 1.15 1.36 1.85 2.85 1.97 1.40 1.41 -3.33%
P/EPS 22.15 18.39 28.32 27.71 21.35 42.13 29.84 -4.84%
EY 4.51 5.44 3.53 3.61 4.68 2.37 3.35 5.07%
DY 3.03 2.91 2.56 3.01 3.82 2.95 1.89 8.18%
P/NAPS 0.51 0.63 1.13 1.24 0.99 0.97 1.59 -17.25%

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