[KIMLUN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 20.52%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,287,446 877,792 729,954 962,300 1,161,258 1,278,630 897,350 6.19%
PBT 80,892 61,748 79,634 107,520 80,088 72,384 41,920 11.57%
Tax -22,216 -16,900 -19,276 -25,072 -20,688 -19,146 -10,172 13.89%
NP 58,676 44,848 60,358 82,448 59,400 53,238 31,748 10.77%
-
NP to SH 58,760 44,990 60,352 82,448 59,400 53,238 31,974 10.66%
-
Tax Rate 27.46% 27.37% 24.21% 23.32% 25.83% 26.45% 24.27% -
Total Cost 1,228,770 832,944 669,596 879,852 1,101,858 1,225,392 865,602 6.01%
-
Net Worth 681,530 618,317 549,029 483,390 418,836 362,605 279,327 16.01%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 681,530 618,317 549,029 483,390 418,836 362,605 279,327 16.01%
NOSH 331,891 320,647 310,133 300,466 300,607 285,381 240,406 5.51%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.56% 5.11% 8.27% 8.57% 5.12% 4.16% 3.54% -
ROE 8.62% 7.28% 10.99% 17.06% 14.18% 14.68% 11.45% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 387.94 271.24 235.37 320.27 386.30 448.04 373.26 0.64%
EPS 17.70 14.04 19.46 27.44 19.76 18.64 13.30 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0536 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 9.95%
Adjusted Per Share Value based on latest NOSH - 300,386
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 364.32 248.40 206.56 272.31 328.61 361.83 253.93 6.19%
EPS 16.63 12.73 17.08 23.33 16.81 15.07 9.05 10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9286 1.7497 1.5536 1.3679 1.1852 1.0261 0.7904 16.02%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.40 1.37 2.27 1.81 1.30 1.58 2.06 -
P/RPS 0.36 0.51 0.96 0.57 0.34 0.35 0.55 -6.81%
P/EPS 7.91 9.85 11.66 6.60 6.58 8.47 15.49 -10.59%
EY 12.65 10.15 8.57 15.16 15.20 11.81 6.46 11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 1.28 1.13 0.93 1.24 1.77 -14.73%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.26 1.41 2.16 1.82 1.09 1.56 1.86 -
P/RPS 0.32 0.52 0.92 0.57 0.28 0.35 0.50 -7.16%
P/EPS 7.12 10.14 11.10 6.63 5.52 8.36 13.98 -10.63%
EY 14.05 9.86 9.01 15.08 18.13 11.96 7.15 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 1.22 1.13 0.78 1.23 1.60 -14.84%

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