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 - 353,378
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 141.35 144.44 131.11 - - - - -
  QoQ % -2.14% 10.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.81% 110.17% 100.00% - - - -
EPS 10.03 10.29 11.05 0.00 - 0.00 0.00 -
  QoQ % -2.53% -6.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.77% 93.12% 100.00% - - - -
DPS 0.00 1.88 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 0.4028 0.3476 0.2939 0.0000 - - - -
  QoQ % 15.88% 18.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.05% 118.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

461  408  643  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.08+0.005 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.46+0.20 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS