[KIMLUN] QoQ TTM 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- 28.04%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
TTM 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 1,200,862 1,137,636 1,065,280 946,996 911,507 899,088 21.58%
PBT 59,839 57,346 53,407 52,038 38,175 39,927 47,959 15.85%
Tax -15,241 -9,259 -7,186 -6,479 -2,699 -4,805 -8,018 53.26%
NP 44,598 48,087 46,221 45,559 35,476 35,122 39,941 7.60%
-
NP to SH 44,598 48,195 46,346 45,728 35,714 35,250 40,130 7.27%
-
Tax Rate 25.47% 16.15% 13.46% 12.45% 7.07% 12.03% 16.72% -
Total Cost 1,161,801 1,152,775 1,091,415 1,019,721 911,520 876,385 859,147 22.21%
-
Net Worth 400,687 390,383 381,435 344,881 240,461 285,785 279,810 26.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,438 7,213 7,213 7,213 7,213 11,447 11,447 -0.05%
Div Payout % 25.65% 14.97% 15.57% 15.78% 20.20% 32.48% 28.53% -
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 400,687 390,383 381,435 344,881 240,461 285,785 279,810 26.96%
NOSH 301,019 300,133 300,200 270,347 240,461 240,034 240,821 15.99%
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% 4.00% 4.06% 4.28% 3.75% 3.85% 4.44% -
ROE 11.13% 12.35% 12.15% 13.26% 14.85% 12.33% 14.34% -
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 400.77 400.11 378.96 394.04 393.82 379.74 373.34 4.82%
EPS 14.82 16.06 15.44 16.91 14.85 14.69 16.66 -7.48%
DPS 3.80 2.40 2.40 2.67 3.00 4.80 4.80 -14.38%
NAPS 1.3311 1.3007 1.2706 1.2757 1.00 1.1906 1.1619 9.45%
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 341.39 339.82 321.93 301.45 267.98 257.94 254.42 21.59%
EPS 12.62 13.64 13.11 12.94 10.11 9.98 11.36 7.24%
DPS 3.24 2.04 2.04 2.04 2.04 3.24 3.24 0.00%
NAPS 1.1339 1.1047 1.0794 0.9759 0.6805 0.8087 0.7918 26.96%
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 0.30 0.37 0.42 0.41 0.46 0.51 0.55 -33.16%
P/EPS 8.03 9.22 10.23 9.46 12.32 13.28 12.36 -24.92%
EY 12.45 10.85 9.77 10.57 8.12 7.53 8.09 33.19%
DY 3.19 1.62 1.52 1.67 1.64 2.46 2.33 23.22%
P/NAPS 0.89 1.14 1.24 1.25 1.83 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 0.32 0.33 0.41 0.42 0.40 0.50 0.50 -25.67%
P/EPS 8.71 8.28 10.10 9.70 10.71 12.87 11.16 -15.19%
EY 11.48 12.07 9.90 10.31 9.34 7.77 8.96 17.91%
DY 2.95 1.81 1.54 1.63 1.89 2.54 2.58 9.31%
P/NAPS 0.97 1.02 1.23 1.29 1.59 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