[KIMLUN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.56%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 940,433 962,300 939,180 1,053,640 1,095,586 1,161,258 1,288,660 -18.89%
PBT 100,957 107,520 90,860 93,362 88,856 80,088 77,032 19.70%
Tax -23,978 -25,072 -22,448 -22,660 -23,124 -20,688 -20,568 10.73%
NP 76,978 82,448 68,412 70,702 65,732 59,400 56,464 22.88%
-
NP to SH 76,978 82,448 68,412 70,702 65,732 59,400 56,464 22.88%
-
Tax Rate 23.75% 23.32% 24.71% 24.27% 26.02% 25.83% 26.70% -
Total Cost 863,454 879,852 870,768 982,938 1,029,854 1,101,858 1,232,196 -21.05%
-
Net Worth 505,743 483,390 476,900 459,803 438,400 418,836 414,319 14.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 17,435 - - - -
Div Payout % - - - 24.66% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 505,743 483,390 476,900 459,803 438,400 418,836 414,319 14.17%
NOSH 304,664 300,466 300,579 300,603 300,603 300,607 300,340 0.95%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.19% 8.57% 7.28% 6.71% 6.00% 5.12% 4.38% -
ROE 15.22% 17.06% 14.35% 15.38% 14.99% 14.18% 13.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 308.68 320.27 312.46 350.51 364.46 386.30 429.07 -19.66%
EPS 25.27 27.44 22.76 23.52 21.87 19.76 18.80 21.73%
DPS 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 1.66 1.6088 1.5866 1.5296 1.4584 1.3933 1.3795 13.09%
Adjusted Per Share Value based on latest NOSH - 300,603
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 266.12 272.31 265.77 298.16 310.03 328.61 364.66 -18.89%
EPS 21.78 23.33 19.36 20.01 18.60 16.81 15.98 22.85%
DPS 0.00 0.00 0.00 4.93 0.00 0.00 0.00 -
NAPS 1.4312 1.3679 1.3495 1.3011 1.2406 1.1852 1.1724 14.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.14 1.81 1.83 1.38 1.20 1.30 1.28 -
P/RPS 0.69 0.57 0.59 0.39 0.33 0.34 0.30 73.97%
P/EPS 8.47 6.60 8.04 5.87 5.49 6.58 6.81 15.60%
EY 11.81 15.16 12.44 17.04 18.22 15.20 14.69 -13.50%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 1.15 0.90 0.82 0.93 0.93 24.30%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 -
Price 2.06 1.82 1.78 1.52 1.29 1.09 1.28 -
P/RPS 0.67 0.57 0.57 0.43 0.35 0.28 0.30 70.60%
P/EPS 8.15 6.63 7.82 6.46 5.90 5.52 6.81 12.68%
EY 12.27 15.08 12.79 15.47 16.95 18.13 14.69 -11.27%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 1.24 1.13 1.12 0.99 0.88 0.78 0.93 21.07%

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