Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -2.53%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 600,310 538,436 527,593 499,490 510,424 463,328 0 -
  QoQ % 11.49% 2.06% 5.63% -2.14% 10.16% 0.00% -
  Horiz. % 129.56% 116.21% 113.87% 107.80% 110.16% 100.00% -
PBT 57,730 51,936 47,934 47,769 49,126 52,012 0 -
  QoQ % 11.16% 8.35% 0.34% -2.76% -5.55% 0.00% -
  Horiz. % 110.99% 99.85% 92.16% 91.84% 94.45% 100.00% -
Tax -15,212 -13,704 -11,375 -12,336 -12,772 -12,968 0 -
  QoQ % -11.00% -20.47% 7.79% 3.41% 1.51% 0.00% -
  Horiz. % 117.30% 105.68% 87.72% 95.13% 98.49% 100.00% -
NP 42,518 38,232 36,559 35,433 36,354 39,044 0 -
  QoQ % 11.21% 4.58% 3.18% -2.53% -6.89% 0.00% -
  Horiz. % 108.90% 97.92% 93.64% 90.75% 93.11% 100.00% -
NP to SH 42,520 38,232 36,559 35,433 36,354 39,044 0 -
  QoQ % 11.22% 4.58% 3.18% -2.53% -6.89% 0.00% -
  Horiz. % 108.90% 97.92% 93.64% 90.75% 93.11% 100.00% -
Tax Rate 26.35 % 26.39 % 23.73 % 25.82 % 26.00 % 24.93 % - % -
  QoQ % -0.15% 11.21% -8.09% -0.69% 4.29% 0.00% -
  Horiz. % 105.70% 105.86% 95.19% 103.57% 104.29% 100.00% -
Total Cost 557,792 500,204 491,034 464,057 474,070 424,284 0 -
  QoQ % 11.51% 1.87% 5.81% -2.11% 11.73% 0.00% -
  Horiz. % 131.47% 117.89% 115.73% 109.37% 111.73% 100.00% -
Net Worth 199,335 194,139 164,515 142,332 122,840 103,875 - -
  QoQ % 2.68% 18.01% 15.59% 15.87% 18.26% 0.00% -
  Horiz. % 191.90% 186.90% 158.38% 137.02% 118.26% 100.00% -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,163 - 5,686 - 6,640 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.01% 0.00% 85.65% 0.00% 100.00% - -
Div Payout % 21.55 % - % 15.56 % - % 18.26 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.02% 0.00% 85.21% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 199,335 194,139 164,515 142,332 122,840 103,875 - -
  QoQ % 2.68% 18.01% 15.59% 15.87% 18.26% 0.00% -
  Horiz. % 191.90% 186.90% 158.38% 137.02% 118.26% 100.00% -
NOSH 229,094 229,208 203,105 187,279 166,000 164,881 - -
  QoQ % -0.05% 12.85% 8.45% 12.82% 0.68% 0.00% -
  Horiz. % 138.94% 139.01% 123.18% 113.58% 100.68% 100.00% -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.08 % 7.10 % 6.93 % 7.09 % 7.12 % 8.43 % - % -
  QoQ % -0.28% 2.45% -2.26% -0.42% -15.54% 0.00% -
  Horiz. % 83.99% 84.22% 82.21% 84.10% 84.46% 100.00% -
ROE 21.33 % 19.69 % 22.22 % 24.89 % 29.59 % 37.59 % - % -
  QoQ % 8.33% -11.39% -10.73% -15.88% -21.28% 0.00% -
  Horiz. % 56.74% 52.38% 59.11% 66.21% 78.72% 100.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 262.04 234.91 259.76 266.71 307.48 281.01 - -
  QoQ % 11.55% -9.57% -2.61% -13.26% 9.42% 0.00% -
  Horiz. % 93.25% 83.59% 92.44% 94.91% 109.42% 100.00% -
EPS 18.56 16.68 18.00 18.92 21.90 23.68 0.00 -
  QoQ % 11.27% -7.33% -4.86% -13.61% -7.52% 0.00% -
  Horiz. % 78.38% 70.44% 76.01% 79.90% 92.48% 100.00% -
DPS 4.00 0.00 2.80 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 70.00% 0.00% 100.00% - -
NAPS 0.8701 0.8470 0.8100 0.7600 0.7400 0.6300 0.0000 -
  QoQ % 2.73% 4.57% 6.58% 2.70% 17.46% 0.00% -
  Horiz. % 138.11% 134.44% 128.57% 120.63% 117.46% 100.00% -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 176.65 158.45 155.26 146.99 150.20 136.34 - -
  QoQ % 11.49% 2.05% 5.63% -2.14% 10.17% 0.00% -
  Horiz. % 129.57% 116.22% 113.88% 107.81% 110.17% 100.00% -
EPS 12.51 11.25 10.76 10.43 10.70 11.49 0.00 -
  QoQ % 11.20% 4.55% 3.16% -2.52% -6.88% 0.00% -
  Horiz. % 108.88% 97.91% 93.65% 90.77% 93.12% 100.00% -
DPS 2.70 0.00 1.67 0.00 1.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.46% 0.00% 85.64% 0.00% 100.00% - -
NAPS 0.5866 0.5713 0.4841 0.4188 0.3615 0.3057 0.0000 -
  QoQ % 2.68% 18.01% 15.59% 15.85% 18.25% 0.00% -
  Horiz. % 191.89% 186.88% 158.36% 137.00% 118.25% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.8100 1.7600 1.5600 1.1300 0.9600 0.0000 0.0000 -
P/RPS 0.69 0.75 0.60 0.42 0.31 0.00 0.00 -
  QoQ % -8.00% 25.00% 42.86% 35.48% 0.00% 0.00% -
  Horiz. % 222.58% 241.94% 193.55% 135.48% 100.00% - -
P/EPS 9.75 10.55 8.67 5.97 4.38 0.00 0.00 -
  QoQ % -7.58% 21.68% 45.23% 36.30% 0.00% 0.00% -
  Horiz. % 222.60% 240.87% 197.95% 136.30% 100.00% - -
EY 10.25 9.48 11.54 16.74 22.81 0.00 0.00 -
  QoQ % 8.12% -17.85% -31.06% -26.61% 0.00% 0.00% -
  Horiz. % 44.94% 41.56% 50.59% 73.39% 100.00% - -
DY 2.21 0.00 1.79 0.00 4.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.00% 0.00% 42.93% 0.00% 100.00% - -
P/NAPS 2.08 2.08 1.93 1.49 1.30 0.00 0.00 -
  QoQ % 0.00% 7.77% 29.53% 14.62% 0.00% 0.00% -
  Horiz. % 160.00% 160.00% 148.46% 114.62% 100.00% - -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 19/11/10 26/08/10 - - -
Price 1.4400 1.8000 1.5900 1.4700 1.0600 0.0000 0.0000 -
P/RPS 0.55 0.77 0.61 0.55 0.34 0.00 0.00 -
  QoQ % -28.57% 26.23% 10.91% 61.76% 0.00% 0.00% -
  Horiz. % 161.76% 226.47% 179.41% 161.76% 100.00% - -
P/EPS 7.76 10.79 8.83 7.77 4.84 0.00 0.00 -
  QoQ % -28.08% 22.20% 13.64% 60.54% 0.00% 0.00% -
  Horiz. % 160.33% 222.93% 182.44% 160.54% 100.00% - -
EY 12.89 9.27 11.32 12.87 20.66 0.00 0.00 -
  QoQ % 39.05% -18.11% -12.04% -37.71% 0.00% 0.00% -
  Horiz. % 62.39% 44.87% 54.79% 62.29% 100.00% - -
DY 2.78 0.00 1.76 0.00 3.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.74% 0.00% 46.68% 0.00% 100.00% - -
P/NAPS 1.65 2.13 1.96 1.93 1.43 0.00 0.00 -
  QoQ % -22.54% 8.67% 1.55% 34.97% 0.00% 0.00% -
  Horiz. % 115.38% 148.95% 137.06% 134.97% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers