[KIMLUN] QoQ Annualized 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- 5.2%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 939,180 1,053,640 1,095,586 1,161,258 1,288,660 1,206,399 1,239,948 -16.89%
PBT 90,860 93,362 88,856 80,088 77,032 59,839 63,810 26.54%
Tax -22,448 -22,660 -23,124 -20,688 -20,568 -15,241 -16,636 22.08%
NP 68,412 70,702 65,732 59,400 56,464 44,598 47,174 28.09%
-
NP to SH 68,412 70,702 65,732 59,400 56,464 44,598 47,174 28.09%
-
Tax Rate 24.71% 24.27% 26.02% 25.83% 26.70% 25.47% 26.07% -
Total Cost 870,768 982,938 1,029,854 1,101,858 1,232,196 1,161,801 1,192,773 -18.90%
-
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 14.35% 15.38% 14.99% 14.18% 13.63% 11.42% 12.48% -
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 312.46 350.51 364.46 386.30 429.07 411.73 426.72 -18.74%
EPS 22.76 23.52 21.87 19.76 18.80 15.22 16.24 25.20%
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 267.27 299.85 311.78 330.47 366.73 343.32 352.87 -16.89%
EPS 19.47 20.12 18.71 16.90 16.07 12.69 13.43 28.06%
DPS 0.00 4.96 0.00 0.00 0.00 3.17 0.00 -
NAPS 1.3572 1.3085 1.2476 1.1919 1.1791 1.1112 1.0756 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 0.59 0.39 0.33 0.34 0.30 0.29 0.35 41.59%
P/EPS 8.04 5.87 5.49 6.58 6.81 7.82 9.12 -8.05%
EY 12.44 17.04 18.22 15.20 14.69 12.79 10.97 8.73%
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 0.57 0.43 0.35 0.28 0.30 0.31 0.31 50.03%
P/EPS 7.82 6.46 5.90 5.52 6.81 8.48 8.19 -3.03%
EY 12.79 15.47 16.95 18.13 14.69 11.80 12.21 3.13%
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