[KIMLUN] YoY 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 979,847 701,249 613,056 705,325 821,690 929,961 676,095 6.37%
PBT 56,162 51,444 60,145 75,718 66,642 47,858 28,687 11.84%
Tax -14,479 -13,278 -15,736 -17,984 -17,343 -12,477 -5,917 16.07%
NP 41,683 38,166 44,409 57,734 49,299 35,381 22,770 10.59%
-
NP to SH 41,686 38,215 44,406 57,734 49,299 35,381 22,900 10.49%
-
Tax Rate 25.78% 25.81% 26.16% 23.75% 26.02% 26.07% 20.63% -
Total Cost 938,164 663,083 568,647 647,591 772,391 894,580 653,325 6.21%
-
Net Worth 698,372 632,555 568,290 505,743 438,400 377,949 286,394 16.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 698,372 632,555 568,290 505,743 438,400 377,949 286,394 16.00%
NOSH 339,820 331,891 312,059 304,664 300,603 290,573 240,546 5.92%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.25% 5.44% 7.24% 8.19% 6.00% 3.80% 3.37% -
ROE 5.97% 6.04% 7.81% 11.42% 11.25% 9.36% 8.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 290.57 214.38 196.46 231.51 273.35 320.04 281.07 0.55%
EPS 12.49 11.84 14.23 18.95 16.40 12.18 9.52 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.071 1.9338 1.8211 1.66 1.4584 1.3007 1.1906 9.66%
Adjusted Per Share Value based on latest NOSH - 306,877
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 277.28 198.44 173.48 199.59 232.52 263.16 191.32 6.37%
EPS 11.80 10.81 12.57 16.34 13.95 10.01 6.48 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9762 1.79 1.6081 1.4312 1.2406 1.0695 0.8104 16.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.21 1.25 2.23 2.14 1.20 1.48 1.95 -
P/RPS 0.42 0.58 1.14 0.92 0.44 0.46 0.69 -7.93%
P/EPS 9.79 10.70 15.67 11.29 7.32 12.15 20.48 -11.56%
EY 10.22 9.35 6.38 8.86 13.67 8.23 4.88 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 1.22 1.29 0.82 1.14 1.64 -15.89%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 29/11/17 29/11/16 26/11/15 28/11/14 28/11/13 -
Price 1.28 1.18 2.32 2.06 1.29 1.33 1.89 -
P/RPS 0.44 0.55 1.18 0.89 0.47 0.42 0.67 -6.76%
P/EPS 10.35 10.10 16.30 10.87 7.87 10.92 19.85 -10.28%
EY 9.66 9.90 6.13 9.20 12.71 9.16 5.04 11.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 1.27 1.24 0.88 1.02 1.59 -14.52%

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