[KIMLUN] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 10.4%
YoY- 103.71%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 217,971 194,798 246,355 258,464 306,628 234,272 247,797 -2.11%
PBT 13,745 19,970 31,045 20,786 10,514 9,145 19,709 -5.82%
Tax -3,911 -5,173 -6,924 -5,202 -2,864 -2,157 -4,984 -3.95%
NP 9,834 14,797 24,121 15,584 7,650 6,988 14,725 -6.50%
-
NP to SH 9,848 14,795 24,121 15,584 7,650 7,032 14,745 -6.50%
-
Tax Rate 28.45% 25.90% 22.30% 25.03% 27.24% 23.59% 25.29% -
Total Cost 208,137 180,001 222,234 242,880 298,978 227,284 233,072 -1.86%
-
Net Worth 618,317 549,089 483,261 419,173 381,435 279,810 246,458 16.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 618,317 549,089 483,261 419,173 381,435 279,810 246,458 16.55%
NOSH 320,647 310,167 300,386 300,849 300,200 240,821 236,298 5.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.51% 7.60% 9.79% 6.03% 2.49% 2.98% 5.94% -
ROE 1.59% 2.69% 4.99% 3.72% 2.01% 2.51% 5.98% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.35 62.80 82.01 85.91 102.14 97.28 104.87 -7.11%
EPS 3.07 4.77 8.03 5.18 2.55 2.92 6.24 -11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9106 1.7703 1.6088 1.3933 1.2706 1.1619 1.043 10.60%
Adjusted Per Share Value based on latest NOSH - 300,849
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 61.68 55.12 69.71 73.14 86.77 66.29 70.12 -2.11%
EPS 2.79 4.19 6.83 4.41 2.16 1.99 4.17 -6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7497 1.5538 1.3675 1.1862 1.0794 0.7918 0.6974 16.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.37 2.27 1.81 1.30 1.58 2.06 1.51 -
P/RPS 2.03 3.61 2.21 1.51 1.55 2.12 1.44 5.88%
P/EPS 45.02 47.59 22.54 25.10 62.00 70.55 24.20 10.89%
EY 2.22 2.10 4.44 3.98 1.61 1.42 4.13 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.28 1.13 0.93 1.24 1.77 1.45 -11.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 1.41 2.16 1.82 1.09 1.56 1.86 1.40 -
P/RPS 2.09 3.44 2.22 1.27 1.53 1.91 1.34 7.68%
P/EPS 46.34 45.28 22.67 21.04 61.22 63.70 22.44 12.84%
EY 2.16 2.21 4.41 4.75 1.63 1.57 4.46 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.22 1.13 0.78 1.23 1.60 1.34 -9.41%

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