Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 499,490 510,424 463,328 0 - - 0 -
  QoQ % -2.14% 10.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.80% 110.16% 100.00% - - - -
PBT 47,769 49,126 52,012 0 - 0 0 -
  QoQ % -2.76% -5.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.84% 94.45% 100.00% - - - -
Tax -12,336 -12,772 -12,968 0 - 0 0 -
  QoQ % 3.41% 1.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.13% 98.49% 100.00% - - - -
NP 35,433 36,354 39,044 0 - 0 0 -
  QoQ % -2.53% -6.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.75% 93.11% 100.00% - - - -
NP to SH 35,433 36,354 39,044 0 - 0 0 -
  QoQ % -2.53% -6.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.75% 93.11% 100.00% - - - -
Tax Rate 25.82 % 26.00 % 24.93 % - % - % - % - % -
  QoQ % -0.69% 4.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.57% 104.29% 100.00% - - - -
Total Cost 464,057 474,070 424,284 0 - - 0 -
  QoQ % -2.11% 11.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.37% 111.73% 100.00% - - - -
Net Worth 142,332 122,840 103,875 - - - - -
  QoQ % 15.87% 18.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.02% 118.26% 100.00% - - - -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,640 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 18.26 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 142,332 122,840 103,875 - - - - -
  QoQ % 15.87% 18.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.02% 118.26% 100.00% - - - -
NOSH 187,279 166,000 164,881 - - - - -
  QoQ % 12.82% 0.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.58% 100.68% 100.00% - - - -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.09 % 7.12 % 8.43 % - % - % - % - % -
  QoQ % -0.42% -15.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.10% 84.46% 100.00% - - - -
ROE 24.89 % 29.59 % 37.59 % - % - % - % - % -
  QoQ % -15.88% -21.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.21% 78.72% 100.00% - - - -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 266.71 307.48 281.01 - - - - -
  QoQ % -13.26% 9.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.91% 109.42% 100.00% - - - -
EPS 18.92 21.90 23.68 0.00 - 0.00 0.00 -
  QoQ % -13.61% -7.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.90% 92.48% 100.00% - - - -
DPS 0.00 4.00 0.00 0.00 - 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7600 0.7400 0.6300 0.0000 - - - -
  QoQ % 2.70% 17.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.63% 117.46% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 146.99 150.20 136.34 - - - - -
  QoQ % -2.14% 10.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.81% 110.17% 100.00% - - - -
EPS 10.43 10.70 11.49 0.00 - 0.00 0.00 -
  QoQ % -2.52% -6.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.77% 93.12% 100.00% - - - -
DPS 0.00 1.95 0.00 0.00 - 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4188 0.3615 0.3057 0.0000 - - - -
  QoQ % 15.85% 18.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.00% 118.25% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 1.1300 0.9600 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.42 0.31 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 35.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.48% 100.00% - - - - -
P/EPS 5.97 4.38 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 36.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.30% 100.00% - - - - -
EY 16.74 22.81 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -26.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.39% 100.00% - - - - -
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.49 1.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 14.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.62% 100.00% - - - - -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 26/08/10 - - - - - -
Price 1.4700 1.0600 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.55 0.34 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 61.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.76% 100.00% - - - - -
P/EPS 7.77 4.84 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 60.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.54% 100.00% - - - - -
EY 12.87 20.66 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -37.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.29% 100.00% - - - - -
DY 0.00 3.77 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.93 1.43 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 34.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

250  295  524  1205 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers