Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     3.18%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 613,444 600,310 538,436 527,593 499,490 510,424 463,328 20.55%
  QoQ % 2.19% 11.49% 2.06% 5.63% -2.14% 10.16% -
  Horiz. % 132.40% 129.56% 116.21% 113.87% 107.80% 110.16% 100.00%
PBT 56,185 57,730 51,936 47,934 47,769 49,126 52,012 5.28%
  QoQ % -2.68% 11.16% 8.35% 0.34% -2.76% -5.55% -
  Horiz. % 108.02% 110.99% 99.85% 92.16% 91.84% 94.45% 100.00%
Tax -14,797 -15,212 -13,704 -11,375 -12,336 -12,772 -12,968 9.19%
  QoQ % 2.73% -11.00% -20.47% 7.79% 3.41% 1.51% -
  Horiz. % 114.11% 117.30% 105.68% 87.72% 95.13% 98.49% 100.00%
NP 41,388 42,518 38,232 36,559 35,433 36,354 39,044 3.96%
  QoQ % -2.66% 11.21% 4.58% 3.18% -2.53% -6.89% -
  Horiz. % 106.00% 108.90% 97.92% 93.64% 90.75% 93.11% 100.00%
NP to SH 41,389 42,520 38,232 36,559 35,433 36,354 39,044 3.96%
  QoQ % -2.66% 11.22% 4.58% 3.18% -2.53% -6.89% -
  Horiz. % 106.01% 108.90% 97.92% 93.64% 90.75% 93.11% 100.00%
Tax Rate 26.34 % 26.35 % 26.39 % 23.73 % 25.82 % 26.00 % 24.93 % 3.73%
  QoQ % -0.04% -0.15% 11.21% -8.09% -0.69% 4.29% -
  Horiz. % 105.66% 105.70% 105.86% 95.19% 103.57% 104.29% 100.00%
Total Cost 572,056 557,792 500,204 491,034 464,057 474,070 424,284 22.02%
  QoQ % 2.56% 11.51% 1.87% 5.81% -2.11% 11.73% -
  Horiz. % 134.83% 131.47% 117.89% 115.73% 109.37% 111.73% 100.00%
Net Worth 204,428 199,335 194,139 164,515 142,332 122,840 103,875 56.98%
  QoQ % 2.56% 2.68% 18.01% 15.59% 15.87% 18.26% -
  Horiz. % 196.80% 191.90% 186.90% 158.38% 137.02% 118.26% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 14,651 9,163 - 5,686 - 6,640 - -
  QoQ % 59.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.65% 138.01% 0.00% 85.65% 0.00% 100.00% -
Div Payout % 35.40 % 21.55 % - % 15.56 % - % 18.26 % - % -
  QoQ % 64.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.87% 118.02% 0.00% 85.21% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 204,428 199,335 194,139 164,515 142,332 122,840 103,875 56.98%
  QoQ % 2.56% 2.68% 18.01% 15.59% 15.87% 18.26% -
  Horiz. % 196.80% 191.90% 186.90% 158.38% 137.02% 118.26% 100.00%
NOSH 228,923 229,094 229,208 203,105 187,279 166,000 164,881 24.43%
  QoQ % -0.07% -0.05% 12.85% 8.45% 12.82% 0.68% -
  Horiz. % 138.84% 138.94% 139.01% 123.18% 113.58% 100.68% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.75 % 7.08 % 7.10 % 6.93 % 7.09 % 7.12 % 8.43 % -13.76%
  QoQ % -4.66% -0.28% 2.45% -2.26% -0.42% -15.54% -
  Horiz. % 80.07% 83.99% 84.22% 82.21% 84.10% 84.46% 100.00%
ROE 20.25 % 21.33 % 19.69 % 22.22 % 24.89 % 29.59 % 37.59 % -33.77%
  QoQ % -5.06% 8.33% -11.39% -10.73% -15.88% -21.28% -
  Horiz. % 53.87% 56.74% 52.38% 59.11% 66.21% 78.72% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 267.97 262.04 234.91 259.76 266.71 307.48 281.01 -3.12%
  QoQ % 2.26% 11.55% -9.57% -2.61% -13.26% 9.42% -
  Horiz. % 95.36% 93.25% 83.59% 92.44% 94.91% 109.42% 100.00%
EPS 18.08 18.56 16.68 18.00 18.92 21.90 23.68 -16.45%
  QoQ % -2.59% 11.27% -7.33% -4.86% -13.61% -7.52% -
  Horiz. % 76.35% 78.38% 70.44% 76.01% 79.90% 92.48% 100.00%
DPS 6.40 4.00 0.00 2.80 0.00 4.00 0.00 -
  QoQ % 60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 100.00% 0.00% 70.00% 0.00% 100.00% -
NAPS 0.8930 0.8701 0.8470 0.8100 0.7600 0.7400 0.6300 26.16%
  QoQ % 2.63% 2.73% 4.57% 6.58% 2.70% 17.46% -
  Horiz. % 141.75% 138.11% 134.44% 128.57% 120.63% 117.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 180.52 176.65 158.45 155.26 146.99 150.20 136.34 20.56%
  QoQ % 2.19% 11.49% 2.05% 5.63% -2.14% 10.17% -
  Horiz. % 132.40% 129.57% 116.22% 113.88% 107.81% 110.17% 100.00%
EPS 12.18 12.51 11.25 10.76 10.43 10.70 11.49 3.96%
  QoQ % -2.64% 11.20% 4.55% 3.16% -2.52% -6.88% -
  Horiz. % 106.01% 108.88% 97.91% 93.65% 90.77% 93.12% 100.00%
DPS 4.31 2.70 0.00 1.67 0.00 1.95 0.00 -
  QoQ % 59.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 221.03% 138.46% 0.00% 85.64% 0.00% 100.00% -
NAPS 0.6016 0.5866 0.5713 0.4841 0.4188 0.3615 0.3057 56.97%
  QoQ % 2.56% 2.68% 18.01% 15.59% 15.85% 18.25% -
  Horiz. % 196.79% 191.89% 186.88% 158.36% 137.00% 118.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.1100 1.8100 1.7600 1.5600 1.1300 0.9600 0.0000 -
P/RPS 0.41 0.69 0.75 0.60 0.42 0.31 0.00 -
  QoQ % -40.58% -8.00% 25.00% 42.86% 35.48% 0.00% -
  Horiz. % 132.26% 222.58% 241.94% 193.55% 135.48% 100.00% -
P/EPS 6.14 9.75 10.55 8.67 5.97 4.38 0.00 -
  QoQ % -37.03% -7.58% 21.68% 45.23% 36.30% 0.00% -
  Horiz. % 140.18% 222.60% 240.87% 197.95% 136.30% 100.00% -
EY 16.29 10.25 9.48 11.54 16.74 22.81 0.00 -
  QoQ % 58.93% 8.12% -17.85% -31.06% -26.61% 0.00% -
  Horiz. % 71.42% 44.94% 41.56% 50.59% 73.39% 100.00% -
DY 5.77 2.21 0.00 1.79 0.00 4.17 0.00 -
  QoQ % 161.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.37% 53.00% 0.00% 42.93% 0.00% 100.00% -
P/NAPS 1.24 2.08 2.08 1.93 1.49 1.30 0.00 -
  QoQ % -40.38% 0.00% 7.77% 29.53% 14.62% 0.00% -
  Horiz. % 95.38% 160.00% 160.00% 148.46% 114.62% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 26/08/10 - -
Price 1.4700 1.4400 1.8000 1.5900 1.4700 1.0600 0.0000 -
P/RPS 0.55 0.55 0.77 0.61 0.55 0.34 0.00 -
  QoQ % 0.00% -28.57% 26.23% 10.91% 61.76% 0.00% -
  Horiz. % 161.76% 161.76% 226.47% 179.41% 161.76% 100.00% -
P/EPS 8.13 7.76 10.79 8.83 7.77 4.84 0.00 -
  QoQ % 4.77% -28.08% 22.20% 13.64% 60.54% 0.00% -
  Horiz. % 167.98% 160.33% 222.93% 182.44% 160.54% 100.00% -
EY 12.30 12.89 9.27 11.32 12.87 20.66 0.00 -
  QoQ % -4.58% 39.05% -18.11% -12.04% -37.71% 0.00% -
  Horiz. % 59.54% 62.39% 44.87% 54.79% 62.29% 100.00% -
DY 4.35 2.78 0.00 1.76 0.00 3.77 0.00 -
  QoQ % 56.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 73.74% 0.00% 46.68% 0.00% 100.00% -
P/NAPS 1.65 1.65 2.13 1.96 1.93 1.43 0.00 -
  QoQ % 0.00% -22.54% 8.67% 1.55% 34.97% 0.00% -
  Horiz. % 115.38% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers