[KIMLUN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 40.05%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 364,977 170,179 940,677 705,325 481,150 234,795 1,053,640 -50.70%
PBT 39,817 19,847 108,971 75,718 53,760 22,715 93,362 -43.37%
Tax -9,638 -4,465 -27,052 -17,984 -12,536 -5,612 -22,660 -43.47%
NP 30,179 15,382 81,919 57,734 41,224 17,103 70,702 -43.33%
-
NP to SH 30,176 15,381 81,921 57,734 41,224 17,103 70,702 -43.34%
-
Tax Rate 24.21% 22.50% 24.82% 23.75% 23.32% 24.71% 24.27% -
Total Cost 334,798 154,797 858,758 647,591 439,926 217,692 982,938 -51.25%
-
Net Worth 549,029 554,336 539,218 505,743 483,390 476,900 459,803 12.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 20,167 - - - 17,435 -
Div Payout % - - 24.62% - - - 24.66% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 549,029 554,336 539,218 505,743 483,390 476,900 459,803 12.56%
NOSH 310,133 310,100 310,289 304,664 300,466 300,579 300,603 2.10%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.27% 9.04% 8.71% 8.19% 8.57% 7.28% 6.71% -
ROE 5.50% 2.77% 15.19% 11.42% 8.53% 3.59% 15.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 117.68 54.88 303.18 231.51 160.13 78.11 350.51 -51.72%
EPS 9.73 4.96 26.77 18.95 13.72 5.69 23.52 -44.50%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 5.80 -
NAPS 1.7703 1.7876 1.7379 1.66 1.6088 1.5866 1.5296 10.24%
Adjusted Per Share Value based on latest NOSH - 306,877
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.87 48.43 267.70 200.72 136.93 66.82 299.85 -50.70%
EPS 8.59 4.38 23.31 16.43 11.73 4.87 20.12 -43.33%
DPS 0.00 0.00 5.74 0.00 0.00 0.00 4.96 -
NAPS 1.5624 1.5775 1.5345 1.4393 1.3756 1.3572 1.3085 12.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.27 2.24 2.08 2.14 1.81 1.83 1.38 -
P/RPS 1.93 4.08 0.69 0.92 1.13 2.34 0.39 190.68%
P/EPS 23.33 45.16 7.88 11.29 13.19 32.16 5.87 151.12%
EY 4.29 2.21 12.69 8.86 7.58 3.11 17.04 -60.16%
DY 0.00 0.00 3.13 0.00 0.00 0.00 4.20 -
P/NAPS 1.28 1.25 1.20 1.29 1.13 1.15 0.90 26.49%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 26/02/16 -
Price 2.16 2.28 2.16 2.06 1.82 1.78 1.52 -
P/RPS 1.84 4.15 0.71 0.89 1.14 2.28 0.43 163.80%
P/EPS 22.20 45.97 8.18 10.87 13.27 31.28 6.46 127.89%
EY 4.50 2.18 12.22 9.20 7.54 3.20 15.47 -56.13%
DY 0.00 0.00 3.01 0.00 0.00 0.00 3.82 -
P/NAPS 1.22 1.28 1.24 1.24 1.13 1.12 0.99 14.95%

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