Highlights

[KIMLUN] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     4.58%    YoY -     -2.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 652,134 613,444 600,310 538,436 527,593 499,490 510,424 17.69%
  QoQ % 6.31% 2.19% 11.49% 2.06% 5.63% -2.14% -
  Horiz. % 127.76% 120.18% 117.61% 105.49% 103.36% 97.86% 100.00%
PBT 58,291 56,185 57,730 51,936 47,934 47,769 49,126 12.04%
  QoQ % 3.75% -2.68% 11.16% 8.35% 0.34% -2.76% -
  Horiz. % 118.66% 114.37% 117.51% 105.72% 97.57% 97.24% 100.00%
Tax -15,616 -14,797 -15,212 -13,704 -11,375 -12,336 -12,772 14.30%
  QoQ % -5.53% 2.73% -11.00% -20.47% 7.79% 3.41% -
  Horiz. % 122.27% 115.86% 119.10% 107.30% 89.06% 96.59% 100.00%
NP 42,675 41,388 42,518 38,232 36,559 35,433 36,354 11.25%
  QoQ % 3.11% -2.66% 11.21% 4.58% 3.18% -2.53% -
  Horiz. % 117.39% 113.85% 116.96% 105.17% 100.56% 97.47% 100.00%
NP to SH 42,712 41,389 42,520 38,232 36,559 35,433 36,354 11.31%
  QoQ % 3.20% -2.66% 11.22% 4.58% 3.18% -2.53% -
  Horiz. % 117.49% 113.85% 116.96% 105.17% 100.56% 97.47% 100.00%
Tax Rate 26.79 % 26.34 % 26.35 % 26.39 % 23.73 % 25.82 % 26.00 % 2.01%
  QoQ % 1.71% -0.04% -0.15% 11.21% -8.09% -0.69% -
  Horiz. % 103.04% 101.31% 101.35% 101.50% 91.27% 99.31% 100.00%
Total Cost 609,459 572,056 557,792 500,204 491,034 464,057 474,070 18.18%
  QoQ % 6.54% 2.56% 11.51% 1.87% 5.81% -2.11% -
  Horiz. % 128.56% 120.67% 117.66% 105.51% 103.58% 97.89% 100.00%
Net Worth 216,152 204,428 199,335 194,139 164,515 142,332 122,840 45.60%
  QoQ % 5.74% 2.56% 2.68% 18.01% 15.59% 15.87% -
  Horiz. % 175.96% 166.42% 162.27% 158.04% 133.93% 115.87% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,680 14,651 9,163 - 5,686 - 6,640 45.57%
  QoQ % -20.28% 59.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.91% 220.65% 138.01% 0.00% 85.65% 0.00% 100.00%
Div Payout % 27.35 % 35.40 % 21.55 % - % 15.56 % - % 18.26 % 30.81%
  QoQ % -22.74% 64.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.78% 193.87% 118.02% 0.00% 85.21% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 216,152 204,428 199,335 194,139 164,515 142,332 122,840 45.60%
  QoQ % 5.74% 2.56% 2.68% 18.01% 15.59% 15.87% -
  Horiz. % 175.96% 166.42% 162.27% 158.04% 133.93% 115.87% 100.00%
NOSH 229,024 228,923 229,094 229,208 203,105 187,279 166,000 23.86%
  QoQ % 0.04% -0.07% -0.05% 12.85% 8.45% 12.82% -
  Horiz. % 137.97% 137.91% 138.01% 138.08% 122.35% 112.82% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.54 % 6.75 % 7.08 % 7.10 % 6.93 % 7.09 % 7.12 % -5.49%
  QoQ % -3.11% -4.66% -0.28% 2.45% -2.26% -0.42% -
  Horiz. % 91.85% 94.80% 99.44% 99.72% 97.33% 99.58% 100.00%
ROE 19.76 % 20.25 % 21.33 % 19.69 % 22.22 % 24.89 % 29.59 % -23.54%
  QoQ % -2.42% -5.06% 8.33% -11.39% -10.73% -15.88% -
  Horiz. % 66.78% 68.44% 72.09% 66.54% 75.09% 84.12% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 284.74 267.97 262.04 234.91 259.76 266.71 307.48 -4.98%
  QoQ % 6.26% 2.26% 11.55% -9.57% -2.61% -13.26% -
  Horiz. % 92.60% 87.15% 85.22% 76.40% 84.48% 86.74% 100.00%
EPS 18.66 18.08 18.56 16.68 18.00 18.92 21.90 -10.10%
  QoQ % 3.21% -2.59% 11.27% -7.33% -4.86% -13.61% -
  Horiz. % 85.21% 82.56% 84.75% 76.16% 82.19% 86.39% 100.00%
DPS 5.10 6.40 4.00 0.00 2.80 0.00 4.00 17.53%
  QoQ % -20.31% 60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.50% 160.00% 100.00% 0.00% 70.00% 0.00% 100.00%
NAPS 0.9438 0.8930 0.8701 0.8470 0.8100 0.7600 0.7400 17.55%
  QoQ % 5.69% 2.63% 2.73% 4.57% 6.58% 2.70% -
  Horiz. % 127.54% 120.68% 117.58% 114.46% 109.46% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 191.91 180.52 176.65 158.45 155.26 146.99 150.20 17.69%
  QoQ % 6.31% 2.19% 11.49% 2.05% 5.63% -2.14% -
  Horiz. % 127.77% 120.19% 117.61% 105.49% 103.37% 97.86% 100.00%
EPS 12.57 12.18 12.51 11.25 10.76 10.43 10.70 11.30%
  QoQ % 3.20% -2.64% 11.20% 4.55% 3.16% -2.52% -
  Horiz. % 117.48% 113.83% 116.92% 105.14% 100.56% 97.48% 100.00%
DPS 3.44 4.31 2.70 0.00 1.67 0.00 1.95 45.85%
  QoQ % -20.19% 59.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.41% 221.03% 138.46% 0.00% 85.64% 0.00% 100.00%
NAPS 0.6361 0.6016 0.5866 0.5713 0.4841 0.4188 0.3615 45.60%
  QoQ % 5.73% 2.56% 2.68% 18.01% 15.59% 15.85% -
  Horiz. % 175.96% 166.42% 162.27% 158.04% 133.91% 115.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.3700 1.1100 1.8100 1.7600 1.5600 1.1300 0.9600 -
P/RPS 0.48 0.41 0.69 0.75 0.60 0.42 0.31 33.73%
  QoQ % 17.07% -40.58% -8.00% 25.00% 42.86% 35.48% -
  Horiz. % 154.84% 132.26% 222.58% 241.94% 193.55% 135.48% 100.00%
P/EPS 7.35 6.14 9.75 10.55 8.67 5.97 4.38 41.08%
  QoQ % 19.71% -37.03% -7.58% 21.68% 45.23% 36.30% -
  Horiz. % 167.81% 140.18% 222.60% 240.87% 197.95% 136.30% 100.00%
EY 13.61 16.29 10.25 9.48 11.54 16.74 22.81 -29.06%
  QoQ % -16.45% 58.93% 8.12% -17.85% -31.06% -26.61% -
  Horiz. % 59.67% 71.42% 44.94% 41.56% 50.59% 73.39% 100.00%
DY 3.72 5.77 2.21 0.00 1.79 0.00 4.17 -7.31%
  QoQ % -35.53% 161.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.21% 138.37% 53.00% 0.00% 42.93% 0.00% 100.00%
P/NAPS 1.45 1.24 2.08 2.08 1.93 1.49 1.30 7.53%
  QoQ % 16.94% -40.38% 0.00% 7.77% 29.53% 14.62% -
  Horiz. % 111.54% 95.38% 160.00% 160.00% 148.46% 114.62% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 26/08/10 -
Price 1.5000 1.4700 1.4400 1.8000 1.5900 1.4700 1.0600 -
P/RPS 0.53 0.55 0.55 0.77 0.61 0.55 0.34 34.33%
  QoQ % -3.64% 0.00% -28.57% 26.23% 10.91% 61.76% -
  Horiz. % 155.88% 161.76% 161.76% 226.47% 179.41% 161.76% 100.00%
P/EPS 8.04 8.13 7.76 10.79 8.83 7.77 4.84 40.13%
  QoQ % -1.11% 4.77% -28.08% 22.20% 13.64% 60.54% -
  Horiz. % 166.12% 167.98% 160.33% 222.93% 182.44% 160.54% 100.00%
EY 12.43 12.30 12.89 9.27 11.32 12.87 20.66 -28.67%
  QoQ % 1.06% -4.58% 39.05% -18.11% -12.04% -37.71% -
  Horiz. % 60.16% 59.54% 62.39% 44.87% 54.79% 62.29% 100.00%
DY 3.40 4.35 2.78 0.00 1.76 0.00 3.77 -6.64%
  QoQ % -21.84% 56.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.19% 115.38% 73.74% 0.00% 46.68% 0.00% 100.00%
P/NAPS 1.59 1.65 1.65 2.13 1.96 1.93 1.43 7.31%
  QoQ % -3.64% 0.00% -22.54% 8.67% 1.55% 34.97% -
  Horiz. % 111.19% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers