[KIMLUN] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -68.35%
YoY- -25.58%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 220,925 170,179 234,795 322,165 332,687 214,403 198,347 1.81%
PBT 17,129 19,847 22,715 19,258 25,678 11,815 14,027 3.38%
Tax -4,539 -4,465 -5,612 -5,142 -6,709 -2,929 -3,434 4.75%
NP 12,590 15,382 17,103 14,116 18,969 8,886 10,593 2.91%
-
NP to SH 12,647 15,381 17,103 14,116 18,969 8,955 10,613 2.96%
-
Tax Rate 26.50% 22.50% 24.71% 26.70% 26.13% 24.79% 24.48% -
Total Cost 208,335 154,797 217,692 308,049 313,718 205,517 187,754 1.74%
-
Net Worth 620,480 554,336 476,900 414,319 344,881 284,200 234,644 17.58%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 620,480 554,336 476,900 414,319 344,881 284,200 234,644 17.58%
NOSH 320,647 310,100 300,579 300,340 270,347 240,725 231,724 5.55%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.70% 9.04% 7.28% 4.38% 5.70% 4.14% 5.34% -
ROE 2.04% 2.77% 3.59% 3.41% 5.50% 3.15% 4.52% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.90 54.88 78.11 107.27 123.06 89.07 85.60 -3.55%
EPS 3.91 4.96 5.69 4.70 7.02 3.72 4.58 -2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.935 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 11.39%
Adjusted Per Share Value based on latest NOSH - 300,340
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.52 48.16 66.44 91.17 94.14 60.67 56.13 1.81%
EPS 3.58 4.35 4.84 3.99 5.37 2.53 3.00 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7558 1.5687 1.3495 1.1724 0.9759 0.8042 0.664 17.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.04 2.24 1.83 1.28 1.60 1.47 1.61 -
P/RPS 2.96 4.08 2.34 1.19 1.30 1.65 1.88 7.85%
P/EPS 51.72 45.16 32.16 27.23 22.80 39.52 35.15 6.64%
EY 1.93 2.21 3.11 3.67 4.39 2.53 2.84 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.15 0.93 1.25 1.25 1.59 -6.67%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 -
Price 1.72 2.28 1.78 1.28 1.64 2.02 1.47 -
P/RPS 2.50 4.15 2.28 1.19 1.33 2.27 1.72 6.42%
P/EPS 43.61 45.97 31.28 27.23 23.37 54.30 32.10 5.23%
EY 2.29 2.18 3.20 3.67 4.28 1.84 3.12 -5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.28 1.12 0.93 1.29 1.71 1.45 -7.80%

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