[KIMLUN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -46.89%
YoY- 111.83%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,206,399 929,961 639,315 332,687 946,996 676,095 448,675 93.01%
PBT 59,839 47,858 36,192 25,678 38,175 28,687 20,960 100.86%
Tax -15,241 -12,477 -9,573 -6,709 -2,699 -5,917 -5,086 107.43%
NP 44,598 35,381 26,619 18,969 35,476 22,770 15,874 98.73%
-
NP to SH 44,598 35,381 26,619 18,969 35,715 22,900 15,987 97.79%
-
Tax Rate 25.47% 26.07% 26.45% 26.13% 7.07% 20.63% 24.27% -
Total Cost 1,161,801 894,580 612,696 313,718 911,520 653,325 432,801 92.80%
-
Net Worth 390,463 377,949 362,605 344,881 299,176 286,394 279,327 24.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,134 - - - 7,215 - - -
Div Payout % 24.97% - - - 20.20% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 390,463 377,949 362,605 344,881 299,176 286,394 279,327 24.94%
NOSH 293,008 290,573 285,381 270,347 240,514 240,546 240,406 14.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.70% 3.80% 4.16% 5.70% 3.75% 3.37% 3.54% -
ROE 11.42% 9.36% 7.34% 5.50% 11.94% 8.00% 5.72% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 411.73 320.04 224.02 123.06 393.74 281.07 186.63 69.22%
EPS 15.22 12.18 9.32 7.02 14.85 9.52 6.65 73.40%
DPS 3.80 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.3326 1.3007 1.2706 1.2757 1.2439 1.1906 1.1619 9.54%
Adjusted Per Share Value based on latest NOSH - 270,347
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 343.32 264.65 181.94 94.68 269.50 192.40 127.68 93.01%
EPS 12.69 10.07 7.58 5.40 10.16 6.52 4.55 97.76%
DPS 3.17 0.00 0.00 0.00 2.05 0.00 0.00 -
NAPS 1.1112 1.0756 1.0319 0.9815 0.8514 0.815 0.7949 24.94%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.19 1.48 1.58 1.60 1.83 1.95 2.06 -
P/RPS 0.29 0.46 0.71 1.30 0.46 0.69 1.10 -58.78%
P/EPS 7.82 12.15 16.94 22.80 12.32 20.48 30.98 -59.95%
EY 12.79 8.23 5.90 4.39 8.11 4.88 3.23 149.66%
DY 3.19 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.89 1.14 1.24 1.25 1.47 1.64 1.77 -36.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 1.29 1.33 1.56 1.64 1.59 1.89 1.86 -
P/RPS 0.31 0.42 0.70 1.33 0.40 0.67 1.00 -54.09%
P/EPS 8.48 10.92 16.72 23.37 10.71 19.85 27.97 -54.77%
EY 11.80 9.16 5.98 4.28 9.34 5.04 3.58 120.99%
DY 2.95 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.97 1.02 1.23 1.29 1.28 1.59 1.60 -28.30%

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