[KIMLUN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 28.04%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 876,061 966,270 1,195,877 1,065,280 912,613 715,872 546,370 8.17%
PBT 106,103 96,819 53,419 52,038 58,523 59,334 47,915 14.15%
Tax -25,905 -23,130 -13,674 -6,479 -10,845 -15,625 -11,559 14.38%
NP 80,198 73,689 39,745 45,559 47,678 43,709 36,356 14.08%
-
NP to SH 80,199 73,689 39,745 45,728 47,843 43,766 36,356 14.08%
-
Tax Rate 24.41% 23.89% 25.60% 12.45% 18.53% 26.33% 24.12% -
Total Cost 795,863 892,581 1,156,132 1,019,721 864,935 672,163 510,014 7.69%
-
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.08%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 20,167 17,435 11,438 7,213 11,447 11,673 8,910 14.57%
Div Payout % 25.15% 23.66% 28.78% 15.78% 23.93% 26.67% 24.51% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 554,336 476,900 414,319 344,881 284,200 234,644 194,139 19.08%
NOSH 310,100 300,579 300,340 270,347 240,725 231,724 229,208 5.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.15% 7.63% 3.32% 4.28% 5.22% 6.11% 6.65% -
ROE 14.47% 15.45% 9.59% 13.26% 16.83% 18.65% 18.73% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 282.51 321.47 398.17 394.04 379.11 308.93 238.37 2.86%
EPS 25.86 24.52 13.23 16.91 19.87 18.89 15.86 8.48%
DPS 6.50 5.80 3.80 2.67 4.80 5.10 3.89 8.92%
NAPS 1.7876 1.5866 1.3795 1.2757 1.1806 1.0126 0.847 13.24%
Adjusted Per Share Value based on latest NOSH - 270,347
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 247.91 273.43 338.41 301.45 258.25 202.58 154.61 8.17%
EPS 22.69 20.85 11.25 12.94 13.54 12.38 10.29 14.07%
DPS 5.71 4.93 3.24 2.04 3.24 3.30 2.52 14.59%
NAPS 1.5687 1.3495 1.1724 0.9759 0.8042 0.664 0.5494 19.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.24 1.83 1.28 1.60 1.47 1.61 1.76 -
P/RPS 0.79 0.57 0.32 0.41 0.39 0.52 0.74 1.09%
P/EPS 8.66 7.46 9.67 9.46 7.40 8.52 11.10 -4.04%
EY 11.55 13.40 10.34 10.57 13.52 11.73 9.01 4.22%
DY 2.90 3.17 2.97 1.67 3.27 3.17 2.21 4.62%
P/NAPS 1.25 1.15 0.93 1.25 1.25 1.59 2.08 -8.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 -
Price 2.28 1.78 1.28 1.64 2.02 1.47 1.80 -
P/RPS 0.81 0.55 0.32 0.42 0.53 0.48 0.76 1.06%
P/EPS 8.82 7.26 9.67 9.70 10.16 7.78 11.35 -4.11%
EY 11.34 13.77 10.34 10.31 9.84 12.85 8.81 4.29%
DY 2.85 3.26 2.97 1.63 2.38 3.47 2.16 4.72%
P/NAPS 1.28 1.12 0.93 1.29 1.71 1.45 2.13 -8.13%

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