[KIMLUN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -29.84%
YoY- 66.5%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 729,954 962,300 1,161,258 1,278,630 897,350 892,288 600,310 3.30%
PBT 79,634 107,520 80,088 72,384 41,920 67,472 57,730 5.50%
Tax -19,276 -25,072 -20,688 -19,146 -10,172 -16,836 -15,212 4.02%
NP 60,358 82,448 59,400 53,238 31,748 50,636 42,518 6.00%
-
NP to SH 60,352 82,448 59,400 53,238 31,974 50,716 42,520 6.00%
-
Tax Rate 24.21% 23.32% 25.83% 26.45% 24.27% 24.95% 26.35% -
Total Cost 669,596 879,852 1,101,858 1,225,392 865,602 841,652 557,792 3.08%
-
Net Worth 549,029 483,390 418,836 362,605 279,327 246,260 199,335 18.37%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 9,163 -
Div Payout % - - - - - - 21.55% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 549,029 483,390 418,836 362,605 279,327 246,260 199,335 18.37%
NOSH 310,133 300,466 300,607 285,381 240,406 236,108 229,094 5.17%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.27% 8.57% 5.12% 4.16% 3.54% 5.67% 7.08% -
ROE 10.99% 17.06% 14.18% 14.68% 11.45% 20.59% 21.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 235.37 320.27 386.30 448.04 373.26 377.92 262.04 -1.77%
EPS 19.46 27.44 19.76 18.64 13.30 21.48 18.56 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.7703 1.6088 1.3933 1.2706 1.1619 1.043 0.8701 12.55%
Adjusted Per Share Value based on latest NOSH - 300,200
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.56 272.31 328.61 361.83 253.93 252.50 169.88 3.30%
EPS 17.08 23.33 16.81 15.07 9.05 14.35 12.03 6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
NAPS 1.5536 1.3679 1.1852 1.0261 0.7904 0.6969 0.5641 18.37%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.27 1.81 1.30 1.58 2.06 1.51 1.81 -
P/RPS 0.96 0.57 0.34 0.35 0.55 0.40 0.69 5.65%
P/EPS 11.66 6.60 6.58 8.47 15.49 7.03 9.75 3.02%
EY 8.57 15.16 15.20 11.81 6.46 14.23 10.25 -2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
P/NAPS 1.28 1.13 0.93 1.24 1.77 1.45 2.08 -7.76%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 2.16 1.82 1.09 1.56 1.86 1.40 1.44 -
P/RPS 0.92 0.57 0.28 0.35 0.50 0.37 0.55 8.94%
P/EPS 11.10 6.63 5.52 8.36 13.98 6.52 7.76 6.14%
EY 9.01 15.08 18.13 11.96 7.15 15.34 12.89 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 1.22 1.13 0.78 1.23 1.60 1.34 1.65 -4.90%

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