Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     19.47%    YoY -     19.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 857,612 896,557 881,526 892,288 793,388 652,134 613,444 25.00%
  QoQ % -4.34% 1.71% -1.21% 12.47% 21.66% 6.31% -
  Horiz. % 139.80% 146.15% 143.70% 145.46% 129.33% 106.31% 100.00%
PBT 47,260 60,735 65,993 67,472 56,108 58,291 56,185 -10.88%
  QoQ % -22.19% -7.97% -2.19% 20.25% -3.75% 3.75% -
  Horiz. % 84.11% 108.10% 117.46% 120.09% 99.86% 103.75% 100.00%
Tax -11,716 -11,350 -16,616 -16,836 -13,736 -15,616 -14,797 -14.40%
  QoQ % -3.22% 31.69% 1.31% -22.57% 12.04% -5.53% -
  Horiz. % 79.18% 76.70% 112.29% 113.78% 92.83% 105.53% 100.00%
NP 35,544 49,385 49,377 50,636 42,372 42,675 41,388 -9.64%
  QoQ % -28.03% 0.02% -2.49% 19.50% -0.71% 3.11% -
  Horiz. % 85.88% 119.32% 119.30% 122.34% 102.38% 103.11% 100.00%
NP to SH 35,820 49,501 49,534 50,716 42,452 42,712 41,389 -9.18%
  QoQ % -27.64% -0.07% -2.33% 19.47% -0.61% 3.20% -
  Horiz. % 86.54% 119.60% 119.68% 122.53% 102.57% 103.20% 100.00%
Tax Rate 24.79 % 18.69 % 25.18 % 24.95 % 24.48 % 26.79 % 26.34 % -3.96%
  QoQ % 32.64% -25.77% 0.92% 1.92% -8.62% 1.71% -
  Horiz. % 94.12% 70.96% 95.60% 94.72% 92.94% 101.71% 100.00%
Total Cost 822,068 847,172 832,149 841,652 751,016 609,459 572,056 27.32%
  QoQ % -2.96% 1.81% -1.13% 12.07% 23.23% 6.54% -
  Horiz. % 143.70% 148.09% 145.47% 147.13% 131.28% 106.54% 100.00%
Net Worth 284,200 272,526 259,391 246,260 234,644 216,152 204,428 24.54%
  QoQ % 4.28% 5.06% 5.33% 4.95% 8.55% 5.74% -
  Horiz. % 139.02% 133.31% 126.89% 120.46% 114.78% 105.74% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 11,440 9,818 - - 11,680 14,651 -
  QoQ % 0.00% 16.52% 0.00% 0.00% 0.00% -20.28% -
  Horiz. % 0.00% 78.09% 67.01% 0.00% 0.00% 79.72% 100.00%
Div Payout % - % 23.11 % 19.82 % - % - % 27.35 % 35.40 % -
  QoQ % 0.00% 16.60% 0.00% 0.00% 0.00% -22.74% -
  Horiz. % 0.00% 65.28% 55.99% 0.00% 0.00% 77.26% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 284,200 272,526 259,391 246,260 234,644 216,152 204,428 24.54%
  QoQ % 4.28% 5.06% 5.33% 4.95% 8.55% 5.74% -
  Horiz. % 139.02% 133.31% 126.89% 120.46% 114.78% 105.74% 100.00%
NOSH 240,725 238,347 237,538 236,108 231,724 229,024 228,923 3.41%
  QoQ % 1.00% 0.34% 0.61% 1.89% 1.18% 0.04% -
  Horiz. % 105.16% 104.12% 103.76% 103.14% 101.22% 100.04% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.14 % 5.51 % 5.60 % 5.67 % 5.34 % 6.54 % 6.75 % -27.79%
  QoQ % -24.86% -1.61% -1.23% 6.18% -18.35% -3.11% -
  Horiz. % 61.33% 81.63% 82.96% 84.00% 79.11% 96.89% 100.00%
ROE 12.60 % 18.16 % 19.10 % 20.59 % 18.09 % 19.76 % 20.25 % -27.10%
  QoQ % -30.62% -4.92% -7.24% 13.82% -8.45% -2.42% -
  Horiz. % 62.22% 89.68% 94.32% 101.68% 89.33% 97.58% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 356.26 376.15 371.11 377.92 342.38 284.74 267.97 20.89%
  QoQ % -5.29% 1.36% -1.80% 10.38% 20.24% 6.26% -
  Horiz. % 132.95% 140.37% 138.49% 141.03% 127.77% 106.26% 100.00%
EPS 14.88 20.77 20.85 21.48 18.32 18.66 18.08 -12.17%
  QoQ % -28.36% -0.38% -2.93% 17.25% -1.82% 3.21% -
  Horiz. % 82.30% 114.88% 115.32% 118.81% 101.33% 103.21% 100.00%
DPS 0.00 4.80 4.13 0.00 0.00 5.10 6.40 -
  QoQ % 0.00% 16.22% 0.00% 0.00% 0.00% -20.31% -
  Horiz. % 0.00% 75.00% 64.53% 0.00% 0.00% 79.69% 100.00%
NAPS 1.1806 1.1434 1.0920 1.0430 1.0126 0.9438 0.8930 20.44%
  QoQ % 3.25% 4.71% 4.70% 3.00% 7.29% 5.69% -
  Horiz. % 132.21% 128.04% 122.28% 116.80% 113.39% 105.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 252.37 263.83 259.41 262.58 233.47 191.91 180.52 25.00%
  QoQ % -4.34% 1.70% -1.21% 12.47% 21.66% 6.31% -
  Horiz. % 139.80% 146.15% 143.70% 145.46% 129.33% 106.31% 100.00%
EPS 10.54 14.57 14.58 14.92 12.49 12.57 12.18 -9.18%
  QoQ % -27.66% -0.07% -2.28% 19.46% -0.64% 3.20% -
  Horiz. % 86.54% 119.62% 119.70% 122.50% 102.55% 103.20% 100.00%
DPS 0.00 3.37 2.89 0.00 0.00 3.44 4.31 -
  QoQ % 0.00% 16.61% 0.00% 0.00% 0.00% -20.19% -
  Horiz. % 0.00% 78.19% 67.05% 0.00% 0.00% 79.81% 100.00%
NAPS 0.8363 0.8020 0.7633 0.7247 0.6905 0.6361 0.6016 24.53%
  QoQ % 4.28% 5.07% 5.33% 4.95% 8.55% 5.73% -
  Horiz. % 139.01% 133.31% 126.88% 120.46% 114.78% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.4700 1.3900 1.3000 1.5100 1.6100 1.3700 1.1100 -
P/RPS 0.41 0.37 0.35 0.40 0.47 0.48 0.41 -
  QoQ % 10.81% 5.71% -12.50% -14.89% -2.08% 17.07% -
  Horiz. % 100.00% 90.24% 85.37% 97.56% 114.63% 117.07% 100.00%
P/EPS 9.88 6.69 6.23 7.03 8.79 7.35 6.14 37.28%
  QoQ % 47.68% 7.38% -11.38% -20.02% 19.59% 19.71% -
  Horiz. % 160.91% 108.96% 101.47% 114.50% 143.16% 119.71% 100.00%
EY 10.12 14.94 16.04 14.23 11.38 13.61 16.29 -27.17%
  QoQ % -32.26% -6.86% 12.72% 25.04% -16.39% -16.45% -
  Horiz. % 62.12% 91.71% 98.47% 87.35% 69.86% 83.55% 100.00%
DY 0.00 3.45 3.18 0.00 0.00 3.72 5.77 -
  QoQ % 0.00% 8.49% 0.00% 0.00% 0.00% -35.53% -
  Horiz. % 0.00% 59.79% 55.11% 0.00% 0.00% 64.47% 100.00%
P/NAPS 1.25 1.22 1.19 1.45 1.59 1.45 1.24 0.54%
  QoQ % 2.46% 2.52% -17.93% -8.81% 9.66% 16.94% -
  Horiz. % 100.81% 98.39% 95.97% 116.94% 128.23% 116.94% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 27/02/12 25/11/11 -
Price 2.0200 1.3400 1.3700 1.4000 1.4700 1.5000 1.4700 -
P/RPS 0.57 0.36 0.37 0.37 0.43 0.53 0.55 2.41%
  QoQ % 58.33% -2.70% 0.00% -13.95% -18.87% -3.64% -
  Horiz. % 103.64% 65.45% 67.27% 67.27% 78.18% 96.36% 100.00%
P/EPS 13.58 6.45 6.57 6.52 8.02 8.04 8.13 40.74%
  QoQ % 110.54% -1.83% 0.77% -18.70% -0.25% -1.11% -
  Horiz. % 167.04% 79.34% 80.81% 80.20% 98.65% 98.89% 100.00%
EY 7.37 15.50 15.22 15.34 12.46 12.43 12.30 -28.90%
  QoQ % -52.45% 1.84% -0.78% 23.11% 0.24% 1.06% -
  Horiz. % 59.92% 126.02% 123.74% 124.72% 101.30% 101.06% 100.00%
DY 0.00 3.58 3.02 0.00 0.00 3.40 4.35 -
  QoQ % 0.00% 18.54% 0.00% 0.00% 0.00% -21.84% -
  Horiz. % 0.00% 82.30% 69.43% 0.00% 0.00% 78.16% 100.00%
P/NAPS 1.71 1.17 1.25 1.34 1.45 1.59 1.65 2.41%
  QoQ % 46.15% -6.40% -6.72% -7.59% -8.81% -3.64% -
  Horiz. % 103.64% 70.91% 75.76% 81.21% 87.88% 96.36% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers