Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 24-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 527,593 499,490 510,424 463,328 0 - - -
  QoQ % 5.63% -2.14% 10.16% 0.00% 0.00% 0.00% -
  Horiz. % 113.87% 107.80% 110.16% 100.00% - - -
PBT 47,934 47,769 49,126 52,012 0 - 0 -
  QoQ % 0.34% -2.76% -5.55% 0.00% 0.00% 0.00% -
  Horiz. % 92.16% 91.84% 94.45% 100.00% - - -
Tax -11,375 -12,336 -12,772 -12,968 0 - 0 -
  QoQ % 7.79% 3.41% 1.51% 0.00% 0.00% 0.00% -
  Horiz. % 87.72% 95.13% 98.49% 100.00% - - -
NP 36,559 35,433 36,354 39,044 0 - 0 -
  QoQ % 3.18% -2.53% -6.89% 0.00% 0.00% 0.00% -
  Horiz. % 93.64% 90.75% 93.11% 100.00% - - -
NP to SH 36,559 35,433 36,354 39,044 0 - 0 -
  QoQ % 3.18% -2.53% -6.89% 0.00% 0.00% 0.00% -
  Horiz. % 93.64% 90.75% 93.11% 100.00% - - -
Tax Rate 23.73 % 25.82 % 26.00 % 24.93 % - % - % - % -
  QoQ % -8.09% -0.69% 4.29% 0.00% 0.00% 0.00% -
  Horiz. % 95.19% 103.57% 104.29% 100.00% - - -
Total Cost 491,034 464,057 474,070 424,284 0 - - -
  QoQ % 5.81% -2.11% 11.73% 0.00% 0.00% 0.00% -
  Horiz. % 115.73% 109.37% 111.73% 100.00% - - -
Net Worth 164,515 142,332 122,840 103,875 - - - -
  QoQ % 15.59% 15.87% 18.26% 0.00% 0.00% 0.00% -
  Horiz. % 158.38% 137.02% 118.26% 100.00% - - -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,686 - 6,640 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.65% 0.00% 100.00% - - - -
Div Payout % 15.56 % - % 18.26 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.21% 0.00% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 164,515 142,332 122,840 103,875 - - - -
  QoQ % 15.59% 15.87% 18.26% 0.00% 0.00% 0.00% -
  Horiz. % 158.38% 137.02% 118.26% 100.00% - - -
NOSH 203,105 187,279 166,000 164,881 - - - -
  QoQ % 8.45% 12.82% 0.68% 0.00% 0.00% 0.00% -
  Horiz. % 123.18% 113.58% 100.68% 100.00% - - -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.93 % 7.09 % 7.12 % 8.43 % - % - % - % -
  QoQ % -2.26% -0.42% -15.54% 0.00% 0.00% 0.00% -
  Horiz. % 82.21% 84.10% 84.46% 100.00% - - -
ROE 22.22 % 24.89 % 29.59 % 37.59 % - % - % - % -
  QoQ % -10.73% -15.88% -21.28% 0.00% 0.00% 0.00% -
  Horiz. % 59.11% 66.21% 78.72% 100.00% - - -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 259.76 266.71 307.48 281.01 - - - -
  QoQ % -2.61% -13.26% 9.42% 0.00% 0.00% 0.00% -
  Horiz. % 92.44% 94.91% 109.42% 100.00% - - -
EPS 18.00 18.92 21.90 23.68 0.00 - 0.00 -
  QoQ % -4.86% -13.61% -7.52% 0.00% 0.00% 0.00% -
  Horiz. % 76.01% 79.90% 92.48% 100.00% - - -
DPS 2.80 0.00 4.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 0.00% 100.00% - - - -
NAPS 0.8100 0.7600 0.7400 0.6300 0.0000 - - -
  QoQ % 6.58% 2.70% 17.46% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 120.63% 117.46% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 158.97 150.50 153.79 139.60 - - - -
  QoQ % 5.63% -2.14% 10.16% 0.00% 0.00% 0.00% -
  Horiz. % 113.88% 107.81% 110.16% 100.00% - - -
EPS 11.02 10.68 10.95 11.76 0.00 - 0.00 -
  QoQ % 3.18% -2.47% -6.89% 0.00% 0.00% 0.00% -
  Horiz. % 93.71% 90.82% 93.11% 100.00% - - -
DPS 1.71 0.00 2.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.50% 0.00% 100.00% - - - -
NAPS 0.4957 0.4289 0.3701 0.3130 0.0000 - - -
  QoQ % 15.57% 15.89% 18.24% 0.00% 0.00% 0.00% -
  Horiz. % 158.37% 137.03% 118.24% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 1.5600 1.1300 0.9600 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.60 0.42 0.31 0.00 0.00 0.00 0.00 -
  QoQ % 42.86% 35.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.55% 135.48% 100.00% - - - -
P/EPS 8.67 5.97 4.38 0.00 0.00 0.00 0.00 -
  QoQ % 45.23% 36.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.95% 136.30% 100.00% - - - -
EY 11.54 16.74 22.81 0.00 0.00 0.00 0.00 -
  QoQ % -31.06% -26.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.59% 73.39% 100.00% - - - -
DY 1.79 0.00 4.17 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.93% 0.00% 100.00% - - - -
P/NAPS 1.93 1.49 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 29.53% 14.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.46% 114.62% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 26/08/10 - - - - -
Price 1.5900 1.4700 1.0600 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.61 0.55 0.34 0.00 0.00 0.00 0.00 -
  QoQ % 10.91% 61.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.41% 161.76% 100.00% - - - -
P/EPS 8.83 7.77 4.84 0.00 0.00 0.00 0.00 -
  QoQ % 13.64% 60.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.44% 160.54% 100.00% - - - -
EY 11.32 12.87 20.66 0.00 0.00 0.00 0.00 -
  QoQ % -12.04% -37.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.79% 62.29% 100.00% - - - -
DY 1.76 0.00 3.77 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.68% 0.00% 100.00% - - - -
P/NAPS 1.96 1.93 1.43 0.00 0.00 0.00 0.00 -
  QoQ % 1.55% 34.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers