Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -2.33%    YoY -     19.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 897,350 857,612 896,557 881,526 892,288 793,388 652,134 23.74%
  QoQ % 4.63% -4.34% 1.71% -1.21% 12.47% 21.66% -
  Horiz. % 137.60% 131.51% 137.48% 135.18% 136.83% 121.66% 100.00%
PBT 41,920 47,260 60,735 65,993 67,472 56,108 58,291 -19.75%
  QoQ % -11.30% -22.19% -7.97% -2.19% 20.25% -3.75% -
  Horiz. % 71.92% 81.08% 104.19% 113.21% 115.75% 96.25% 100.00%
Tax -10,172 -11,716 -11,350 -16,616 -16,836 -13,736 -15,616 -24.88%
  QoQ % 13.18% -3.22% 31.69% 1.31% -22.57% 12.04% -
  Horiz. % 65.14% 75.03% 72.68% 106.40% 107.81% 87.96% 100.00%
NP 31,748 35,544 49,385 49,377 50,636 42,372 42,675 -17.91%
  QoQ % -10.68% -28.03% 0.02% -2.49% 19.50% -0.71% -
  Horiz. % 74.39% 83.29% 115.72% 115.71% 118.65% 99.29% 100.00%
NP to SH 31,974 35,820 49,501 49,534 50,716 42,452 42,712 -17.57%
  QoQ % -10.74% -27.64% -0.07% -2.33% 19.47% -0.61% -
  Horiz. % 74.86% 83.86% 115.89% 115.97% 118.74% 99.39% 100.00%
Tax Rate 24.27 % 24.79 % 18.69 % 25.18 % 24.95 % 24.48 % 26.79 % -6.38%
  QoQ % -2.10% 32.64% -25.77% 0.92% 1.92% -8.62% -
  Horiz. % 90.59% 92.53% 69.76% 93.99% 93.13% 91.38% 100.00%
Total Cost 865,602 822,068 847,172 832,149 841,652 751,016 609,459 26.38%
  QoQ % 5.30% -2.96% 1.81% -1.13% 12.07% 23.23% -
  Horiz. % 142.03% 134.88% 139.00% 136.54% 138.10% 123.23% 100.00%
Net Worth 279,327 284,200 272,526 259,391 246,260 234,644 216,152 18.66%
  QoQ % -1.71% 4.28% 5.06% 5.33% 4.95% 8.55% -
  Horiz. % 129.23% 131.48% 126.08% 120.00% 113.93% 108.55% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 11,440 9,818 - - 11,680 -
  QoQ % 0.00% 0.00% 16.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.95% 84.06% 0.00% 0.00% 100.00%
Div Payout % - % - % 23.11 % 19.82 % - % - % 27.35 % -
  QoQ % 0.00% 0.00% 16.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.50% 72.47% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 279,327 284,200 272,526 259,391 246,260 234,644 216,152 18.66%
  QoQ % -1.71% 4.28% 5.06% 5.33% 4.95% 8.55% -
  Horiz. % 129.23% 131.48% 126.08% 120.00% 113.93% 108.55% 100.00%
NOSH 240,406 240,725 238,347 237,538 236,108 231,724 229,024 3.29%
  QoQ % -0.13% 1.00% 0.34% 0.61% 1.89% 1.18% -
  Horiz. % 104.97% 105.11% 104.07% 103.72% 103.09% 101.18% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.54 % 4.14 % 5.51 % 5.60 % 5.67 % 5.34 % 6.54 % -33.61%
  QoQ % -14.49% -24.86% -1.61% -1.23% 6.18% -18.35% -
  Horiz. % 54.13% 63.30% 84.25% 85.63% 86.70% 81.65% 100.00%
ROE 11.45 % 12.60 % 18.16 % 19.10 % 20.59 % 18.09 % 19.76 % -30.52%
  QoQ % -9.13% -30.62% -4.92% -7.24% 13.82% -8.45% -
  Horiz. % 57.95% 63.77% 91.90% 96.66% 104.20% 91.55% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 373.26 356.26 376.15 371.11 377.92 342.38 284.74 19.80%
  QoQ % 4.77% -5.29% 1.36% -1.80% 10.38% 20.24% -
  Horiz. % 131.09% 125.12% 132.10% 130.33% 132.72% 120.24% 100.00%
EPS 13.30 14.88 20.77 20.85 21.48 18.32 18.66 -20.22%
  QoQ % -10.62% -28.36% -0.38% -2.93% 17.25% -1.82% -
  Horiz. % 71.28% 79.74% 111.31% 111.74% 115.11% 98.18% 100.00%
DPS 0.00 0.00 4.80 4.13 0.00 0.00 5.10 -
  QoQ % 0.00% 0.00% 16.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.12% 80.98% 0.00% 0.00% 100.00%
NAPS 1.1619 1.1806 1.1434 1.0920 1.0430 1.0126 0.9438 14.88%
  QoQ % -1.58% 3.25% 4.71% 4.70% 3.00% 7.29% -
  Horiz. % 123.11% 125.09% 121.15% 115.70% 110.51% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 264.07 252.37 263.83 259.41 262.58 233.47 191.91 23.74%
  QoQ % 4.64% -4.34% 1.70% -1.21% 12.47% 21.66% -
  Horiz. % 137.60% 131.50% 137.48% 135.17% 136.82% 121.66% 100.00%
EPS 9.41 10.54 14.57 14.58 14.92 12.49 12.57 -17.57%
  QoQ % -10.72% -27.66% -0.07% -2.28% 19.46% -0.64% -
  Horiz. % 74.86% 83.85% 115.91% 115.99% 118.70% 99.36% 100.00%
DPS 0.00 0.00 3.37 2.89 0.00 0.00 3.44 -
  QoQ % 0.00% 0.00% 16.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.97% 84.01% 0.00% 0.00% 100.00%
NAPS 0.8220 0.8363 0.8020 0.7633 0.7247 0.6905 0.6361 18.66%
  QoQ % -1.71% 4.28% 5.07% 5.33% 4.95% 8.55% -
  Horiz. % 129.22% 131.47% 126.08% 120.00% 113.93% 108.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.0600 1.4700 1.3900 1.3000 1.5100 1.6100 1.3700 -
P/RPS 0.55 0.41 0.37 0.35 0.40 0.47 0.48 9.51%
  QoQ % 34.15% 10.81% 5.71% -12.50% -14.89% -2.08% -
  Horiz. % 114.58% 85.42% 77.08% 72.92% 83.33% 97.92% 100.00%
P/EPS 15.49 9.88 6.69 6.23 7.03 8.79 7.35 64.45%
  QoQ % 56.78% 47.68% 7.38% -11.38% -20.02% 19.59% -
  Horiz. % 210.75% 134.42% 91.02% 84.76% 95.65% 119.59% 100.00%
EY 6.46 10.12 14.94 16.04 14.23 11.38 13.61 -39.18%
  QoQ % -36.17% -32.26% -6.86% 12.72% 25.04% -16.39% -
  Horiz. % 47.47% 74.36% 109.77% 117.85% 104.56% 83.61% 100.00%
DY 0.00 0.00 3.45 3.18 0.00 0.00 3.72 -
  QoQ % 0.00% 0.00% 8.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.74% 85.48% 0.00% 0.00% 100.00%
P/NAPS 1.77 1.25 1.22 1.19 1.45 1.59 1.45 14.23%
  QoQ % 41.60% 2.46% 2.52% -17.93% -8.81% 9.66% -
  Horiz. % 122.07% 86.21% 84.14% 82.07% 100.00% 109.66% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 27/02/12 -
Price 1.8600 2.0200 1.3400 1.3700 1.4000 1.4700 1.5000 -
P/RPS 0.50 0.57 0.36 0.37 0.37 0.43 0.53 -3.81%
  QoQ % -12.28% 58.33% -2.70% 0.00% -13.95% -18.87% -
  Horiz. % 94.34% 107.55% 67.92% 69.81% 69.81% 81.13% 100.00%
P/EPS 13.98 13.58 6.45 6.57 6.52 8.02 8.04 44.65%
  QoQ % 2.95% 110.54% -1.83% 0.77% -18.70% -0.25% -
  Horiz. % 173.88% 168.91% 80.22% 81.72% 81.09% 99.75% 100.00%
EY 7.15 7.37 15.50 15.22 15.34 12.46 12.43 -30.86%
  QoQ % -2.99% -52.45% 1.84% -0.78% 23.11% 0.24% -
  Horiz. % 57.52% 59.29% 124.70% 122.45% 123.41% 100.24% 100.00%
DY 0.00 0.00 3.58 3.02 0.00 0.00 3.40 -
  QoQ % 0.00% 0.00% 18.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.29% 88.82% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.71 1.17 1.25 1.34 1.45 1.59 0.42%
  QoQ % -6.43% 46.15% -6.40% -6.72% -7.59% -8.81% -
  Horiz. % 100.63% 107.55% 73.58% 78.62% 84.28% 91.19% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers