[KIMLUN] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.2%
YoY- 132.21%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 310,730 372,134 235,352 231,950 276,438 270,901 235,412 4.73%
PBT 30,223 29,977 33,253 26,720 11,981 9,488 11,240 17.91%
Tax -7,323 -5,838 -9,068 -5,317 -2,764 3,218 1,112 -
NP 22,900 24,139 24,185 21,403 9,217 12,706 12,352 10.83%
-
NP to SH 22,925 24,289 24,187 21,403 9,217 12,814 12,350 10.85%
-
Tax Rate 24.23% 19.47% 27.27% 19.90% 23.07% -33.92% -9.89% -
Total Cost 287,830 347,995 211,167 210,547 267,221 258,195 223,060 4.33%
-
Net Worth 664,671 606,764 539,218 459,803 400,687 240,461 272,526 16.01%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 12,279 17,598 20,167 17,435 11,438 7,213 11,447 1.17%
Div Payout % 53.56% 72.45% 83.38% 81.46% 124.10% 56.30% 92.69% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 664,671 606,764 539,218 459,803 400,687 240,461 272,526 16.01%
NOSH 331,891 320,544 310,289 300,603 301,019 240,461 238,493 5.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.37% 6.49% 10.28% 9.23% 3.33% 4.69% 5.25% -
ROE 3.45% 4.00% 4.49% 4.65% 2.30% 5.33% 4.53% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.63 116.30 75.85 77.16 91.83 112.66 98.71 -0.87%
EPS 6.91 7.59 7.80 7.12 3.07 5.33 5.18 4.91%
DPS 3.70 5.50 6.50 5.80 3.80 3.00 4.80 -4.24%
NAPS 2.0028 1.8963 1.7379 1.5296 1.3311 1.00 1.1427 9.79%
Adjusted Per Share Value based on latest NOSH - 300,603
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 87.93 105.31 66.60 65.64 78.23 76.66 66.62 4.73%
EPS 6.49 6.87 6.84 6.06 2.61 3.63 3.49 10.88%
DPS 3.47 4.98 5.71 4.93 3.24 2.04 3.24 1.14%
NAPS 1.8809 1.717 1.5259 1.3011 1.1339 0.6805 0.7712 16.01%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.08 2.22 2.08 1.38 1.19 1.83 1.39 -
P/RPS 1.15 1.91 2.74 1.79 1.30 1.62 1.41 -3.33%
P/EPS 15.63 29.25 26.68 19.38 38.86 34.34 26.84 -8.61%
EY 6.40 3.42 3.75 5.16 2.57 2.91 3.73 9.41%
DY 3.43 2.48 3.13 4.20 3.19 1.64 3.45 -0.09%
P/NAPS 0.54 1.17 1.20 0.90 0.89 1.83 1.22 -12.69%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 25/02/13 -
Price 1.27 2.15 2.16 1.52 1.29 1.59 1.34 -
P/RPS 1.36 1.85 2.85 1.97 1.40 1.41 1.36 0.00%
P/EPS 18.39 28.32 27.71 21.35 42.13 29.84 25.88 -5.53%
EY 5.44 3.53 3.61 4.68 2.37 3.35 3.86 5.88%
DY 2.91 2.56 3.01 3.82 2.95 1.89 3.58 -3.39%
P/NAPS 0.63 1.13 1.24 0.99 0.97 1.59 1.17 -9.79%

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