Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     11.22%    YoY -     16.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 793,388 652,134 613,444 600,310 538,436 527,593 499,490 36.10%
  QoQ % 21.66% 6.31% 2.19% 11.49% 2.06% 5.63% -
  Horiz. % 158.84% 130.56% 122.81% 120.18% 107.80% 105.63% 100.00%
PBT 56,108 58,291 56,185 57,730 51,936 47,934 47,769 11.31%
  QoQ % -3.75% 3.75% -2.68% 11.16% 8.35% 0.34% -
  Horiz. % 117.46% 122.03% 117.62% 120.85% 108.72% 100.34% 100.00%
Tax -13,736 -15,616 -14,797 -15,212 -13,704 -11,375 -12,336 7.42%
  QoQ % 12.04% -5.53% 2.73% -11.00% -20.47% 7.79% -
  Horiz. % 111.35% 126.59% 119.95% 123.31% 111.09% 92.21% 100.00%
NP 42,372 42,675 41,388 42,518 38,232 36,559 35,433 12.65%
  QoQ % -0.71% 3.11% -2.66% 11.21% 4.58% 3.18% -
  Horiz. % 119.58% 120.44% 116.81% 119.99% 107.90% 103.18% 100.00%
NP to SH 42,452 42,712 41,389 42,520 38,232 36,559 35,433 12.79%
  QoQ % -0.61% 3.20% -2.66% 11.22% 4.58% 3.18% -
  Horiz. % 119.81% 120.54% 116.81% 120.00% 107.90% 103.18% 100.00%
Tax Rate 24.48 % 26.79 % 26.34 % 26.35 % 26.39 % 23.73 % 25.82 % -3.49%
  QoQ % -8.62% 1.71% -0.04% -0.15% 11.21% -8.09% -
  Horiz. % 94.81% 103.76% 102.01% 102.05% 102.21% 91.91% 100.00%
Total Cost 751,016 609,459 572,056 557,792 500,204 491,034 464,057 37.80%
  QoQ % 23.23% 6.54% 2.56% 11.51% 1.87% 5.81% -
  Horiz. % 161.84% 131.33% 123.27% 120.20% 107.79% 105.81% 100.00%
Net Worth 234,644 216,152 204,428 199,335 194,139 164,515 142,332 39.51%
  QoQ % 8.55% 5.74% 2.56% 2.68% 18.01% 15.59% -
  Horiz. % 164.86% 151.86% 143.63% 140.05% 136.40% 115.59% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 11,680 14,651 9,163 - 5,686 - -
  QoQ % 0.00% -20.28% 59.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 205.39% 257.63% 161.14% 0.00% 100.00% -
Div Payout % - % 27.35 % 35.40 % 21.55 % - % 15.56 % - % -
  QoQ % 0.00% -22.74% 64.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 175.77% 227.51% 138.50% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 234,644 216,152 204,428 199,335 194,139 164,515 142,332 39.51%
  QoQ % 8.55% 5.74% 2.56% 2.68% 18.01% 15.59% -
  Horiz. % 164.86% 151.86% 143.63% 140.05% 136.40% 115.59% 100.00%
NOSH 231,724 229,024 228,923 229,094 229,208 203,105 187,279 15.24%
  QoQ % 1.18% 0.04% -0.07% -0.05% 12.85% 8.45% -
  Horiz. % 123.73% 122.29% 122.24% 122.33% 122.39% 108.45% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.34 % 6.54 % 6.75 % 7.08 % 7.10 % 6.93 % 7.09 % -17.20%
  QoQ % -18.35% -3.11% -4.66% -0.28% 2.45% -2.26% -
  Horiz. % 75.32% 92.24% 95.20% 99.86% 100.14% 97.74% 100.00%
ROE 18.09 % 19.76 % 20.25 % 21.33 % 19.69 % 22.22 % 24.89 % -19.15%
  QoQ % -8.45% -2.42% -5.06% 8.33% -11.39% -10.73% -
  Horiz. % 72.68% 79.39% 81.36% 85.70% 79.11% 89.27% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 342.38 284.74 267.97 262.04 234.91 259.76 266.71 18.10%
  QoQ % 20.24% 6.26% 2.26% 11.55% -9.57% -2.61% -
  Horiz. % 128.37% 106.76% 100.47% 98.25% 88.08% 97.39% 100.00%
EPS 18.32 18.66 18.08 18.56 16.68 18.00 18.92 -2.12%
  QoQ % -1.82% 3.21% -2.59% 11.27% -7.33% -4.86% -
  Horiz. % 96.83% 98.63% 95.56% 98.10% 88.16% 95.14% 100.00%
DPS 0.00 5.10 6.40 4.00 0.00 2.80 0.00 -
  QoQ % 0.00% -20.31% 60.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 182.14% 228.57% 142.86% 0.00% 100.00% -
NAPS 1.0126 0.9438 0.8930 0.8701 0.8470 0.8100 0.7600 21.06%
  QoQ % 7.29% 5.69% 2.63% 2.73% 4.57% 6.58% -
  Horiz. % 133.24% 124.18% 117.50% 114.49% 111.45% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 224.51 184.54 173.59 169.88 152.37 149.30 141.35 36.09%
  QoQ % 21.66% 6.31% 2.18% 11.49% 2.06% 5.62% -
  Horiz. % 158.83% 130.56% 122.81% 120.18% 107.80% 105.62% 100.00%
EPS 12.01 12.09 11.71 12.03 10.82 10.35 10.03 12.75%
  QoQ % -0.66% 3.25% -2.66% 11.18% 4.54% 3.19% -
  Horiz. % 119.74% 120.54% 116.75% 119.94% 107.88% 103.19% 100.00%
DPS 0.00 3.31 4.15 2.59 0.00 1.61 0.00 -
  QoQ % 0.00% -20.24% 60.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 205.59% 257.76% 160.87% 0.00% 100.00% -
NAPS 0.6640 0.6117 0.5785 0.5641 0.5494 0.4656 0.4028 39.50%
  QoQ % 8.55% 5.74% 2.55% 2.68% 18.00% 15.59% -
  Horiz. % 164.85% 151.86% 143.62% 140.04% 136.40% 115.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.6100 1.3700 1.1100 1.8100 1.7600 1.5600 1.1300 -
P/RPS 0.47 0.48 0.41 0.69 0.75 0.60 0.42 7.78%
  QoQ % -2.08% 17.07% -40.58% -8.00% 25.00% 42.86% -
  Horiz. % 111.90% 114.29% 97.62% 164.29% 178.57% 142.86% 100.00%
P/EPS 8.79 7.35 6.14 9.75 10.55 8.67 5.97 29.39%
  QoQ % 19.59% 19.71% -37.03% -7.58% 21.68% 45.23% -
  Horiz. % 147.24% 123.12% 102.85% 163.32% 176.72% 145.23% 100.00%
EY 11.38 13.61 16.29 10.25 9.48 11.54 16.74 -22.67%
  QoQ % -16.39% -16.45% 58.93% 8.12% -17.85% -31.06% -
  Horiz. % 67.98% 81.30% 97.31% 61.23% 56.63% 68.94% 100.00%
DY 0.00 3.72 5.77 2.21 0.00 1.79 0.00 -
  QoQ % 0.00% -35.53% 161.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 207.82% 322.35% 123.46% 0.00% 100.00% -
P/NAPS 1.59 1.45 1.24 2.08 2.08 1.93 1.49 4.42%
  QoQ % 9.66% 16.94% -40.38% 0.00% 7.77% 29.53% -
  Horiz. % 106.71% 97.32% 83.22% 139.60% 139.60% 129.53% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 -
Price 1.4700 1.5000 1.4700 1.4400 1.8000 1.5900 1.4700 -
P/RPS 0.43 0.53 0.55 0.55 0.77 0.61 0.55 -15.12%
  QoQ % -18.87% -3.64% 0.00% -28.57% 26.23% 10.91% -
  Horiz. % 78.18% 96.36% 100.00% 100.00% 140.00% 110.91% 100.00%
P/EPS 8.02 8.04 8.13 7.76 10.79 8.83 7.77 2.13%
  QoQ % -0.25% -1.11% 4.77% -28.08% 22.20% 13.64% -
  Horiz. % 103.22% 103.47% 104.63% 99.87% 138.87% 113.64% 100.00%
EY 12.46 12.43 12.30 12.89 9.27 11.32 12.87 -2.13%
  QoQ % 0.24% 1.06% -4.58% 39.05% -18.11% -12.04% -
  Horiz. % 96.81% 96.58% 95.57% 100.16% 72.03% 87.96% 100.00%
DY 0.00 3.40 4.35 2.78 0.00 1.76 0.00 -
  QoQ % 0.00% -21.84% 56.47% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 193.18% 247.16% 157.95% 0.00% 100.00% -
P/NAPS 1.45 1.59 1.65 1.65 2.13 1.96 1.93 -17.34%
  QoQ % -8.81% -3.64% 0.00% -22.54% 8.67% 1.55% -
  Horiz. % 75.13% 82.38% 85.49% 85.49% 110.36% 101.55% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS