Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     122.43%    YoY -     16.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 198,347 652,134 460,083 300,155 134,609 527,593 374,618 -34.53%
  QoQ % -69.58% 41.74% 53.28% 122.98% -74.49% 40.83% -
  Horiz. % 52.95% 174.08% 122.81% 80.12% 35.93% 140.83% 100.00%
PBT 14,027 58,291 42,139 28,865 12,984 47,934 35,827 -46.45%
  QoQ % -75.94% 38.33% 45.99% 122.31% -72.91% 33.79% -
  Horiz. % 39.15% 162.70% 117.62% 80.57% 36.24% 133.79% 100.00%
Tax -3,434 -15,616 -11,098 -7,606 -3,426 -11,375 -9,252 -48.32%
  QoQ % 78.01% -40.71% -45.91% -122.01% 69.88% -22.95% -
  Horiz. % 37.12% 168.79% 119.95% 82.21% 37.03% 122.95% 100.00%
NP 10,593 42,675 31,041 21,259 9,558 36,559 26,575 -45.81%
  QoQ % -75.18% 37.48% 46.01% 122.42% -73.86% 37.57% -
  Horiz. % 39.86% 160.58% 116.81% 80.00% 35.97% 137.57% 100.00%
NP to SH 10,613 42,712 31,042 21,260 9,558 36,559 26,575 -45.74%
  QoQ % -75.15% 37.59% 46.01% 122.43% -73.86% 37.57% -
  Horiz. % 39.94% 160.72% 116.81% 80.00% 35.97% 137.57% 100.00%
Tax Rate 24.48 % 26.79 % 26.34 % 26.35 % 26.39 % 23.73 % 25.82 % -3.49%
  QoQ % -8.62% 1.71% -0.04% -0.15% 11.21% -8.09% -
  Horiz. % 94.81% 103.76% 102.01% 102.05% 102.21% 91.91% 100.00%
Total Cost 187,754 609,459 429,042 278,896 125,051 491,034 348,043 -33.71%
  QoQ % -69.19% 42.05% 53.84% 123.03% -74.53% 41.08% -
  Horiz. % 53.95% 175.11% 123.27% 80.13% 35.93% 141.08% 100.00%
Net Worth 234,644 216,152 204,428 199,335 194,139 164,515 142,332 39.51%
  QoQ % 8.55% 5.74% 2.56% 2.68% 18.01% 15.59% -
  Horiz. % 164.86% 151.86% 143.63% 140.05% 136.40% 115.59% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 11,680 10,988 4,581 - 5,686 - -
  QoQ % 0.00% 6.30% 139.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 205.39% 193.22% 80.57% 0.00% 100.00% -
Div Payout % - % 27.35 % 35.40 % 21.55 % - % 15.56 % - % -
  QoQ % 0.00% -22.74% 64.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 175.77% 227.51% 138.50% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 234,644 216,152 204,428 199,335 194,139 164,515 142,332 39.51%
  QoQ % 8.55% 5.74% 2.56% 2.68% 18.01% 15.59% -
  Horiz. % 164.86% 151.86% 143.63% 140.05% 136.40% 115.59% 100.00%
NOSH 231,724 229,024 228,923 229,094 229,208 203,105 187,279 15.24%
  QoQ % 1.18% 0.04% -0.07% -0.05% 12.85% 8.45% -
  Horiz. % 123.73% 122.29% 122.24% 122.33% 122.39% 108.45% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.34 % 6.54 % 6.75 % 7.08 % 7.10 % 6.93 % 7.09 % -17.20%
  QoQ % -18.35% -3.11% -4.66% -0.28% 2.45% -2.26% -
  Horiz. % 75.32% 92.24% 95.20% 99.86% 100.14% 97.74% 100.00%
ROE 4.52 % 19.76 % 15.18 % 10.67 % 4.92 % 22.22 % 18.67 % -61.12%
  QoQ % -77.13% 30.17% 42.27% 116.87% -77.86% 19.01% -
  Horiz. % 24.21% 105.84% 81.31% 57.15% 26.35% 119.01% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 85.60 284.74 200.98 131.02 58.73 259.76 200.03 -43.18%
  QoQ % -69.94% 41.68% 53.40% 123.09% -77.39% 29.86% -
  Horiz. % 42.79% 142.35% 100.47% 65.50% 29.36% 129.86% 100.00%
EPS 4.58 18.66 13.56 9.28 4.17 18.00 14.19 -52.91%
  QoQ % -75.46% 37.61% 46.12% 122.54% -76.83% 26.85% -
  Horiz. % 32.28% 131.50% 95.56% 65.40% 29.39% 126.85% 100.00%
DPS 0.00 5.10 4.80 2.00 0.00 2.80 0.00 -
  QoQ % 0.00% 6.25% 140.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 182.14% 171.43% 71.43% 0.00% 100.00% -
NAPS 1.0126 0.9438 0.8930 0.8701 0.8470 0.8100 0.7600 21.06%
  QoQ % 7.29% 5.69% 2.63% 2.73% 4.57% 6.58% -
  Horiz. % 133.24% 124.18% 117.50% 114.49% 111.45% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.37 191.91 135.39 88.33 39.61 155.26 110.24 -34.53%
  QoQ % -69.58% 41.75% 53.28% 123.00% -74.49% 40.84% -
  Horiz. % 52.95% 174.08% 122.81% 80.13% 35.93% 140.84% 100.00%
EPS 3.12 12.57 9.13 6.26 2.81 10.76 7.82 -45.77%
  QoQ % -75.18% 37.68% 45.85% 122.78% -73.88% 37.60% -
  Horiz. % 39.90% 160.74% 116.75% 80.05% 35.93% 137.60% 100.00%
DPS 0.00 3.44 3.23 1.35 0.00 1.67 0.00 -
  QoQ % 0.00% 6.50% 139.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 205.99% 193.41% 80.84% 0.00% 100.00% -
NAPS 0.6905 0.6361 0.6016 0.5866 0.5713 0.4841 0.4188 39.52%
  QoQ % 8.55% 5.73% 2.56% 2.68% 18.01% 15.59% -
  Horiz. % 164.88% 151.89% 143.65% 140.07% 136.41% 115.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.6100 1.3700 1.1100 1.8100 1.7600 1.5600 1.1300 -
P/RPS 1.88 0.48 0.55 1.38 3.00 0.60 0.56 124.04%
  QoQ % 291.67% -12.73% -60.14% -54.00% 400.00% 7.14% -
  Horiz. % 335.71% 85.71% 98.21% 246.43% 535.71% 107.14% 100.00%
P/EPS 35.15 7.35 8.19 19.50 42.21 8.67 7.96 168.92%
  QoQ % 378.23% -10.26% -58.00% -53.80% 386.85% 8.92% -
  Horiz. % 441.58% 92.34% 102.89% 244.97% 530.28% 108.92% 100.00%
EY 2.84 13.61 12.22 5.13 2.37 11.54 12.56 -62.85%
  QoQ % -79.13% 11.37% 138.21% 116.46% -79.46% -8.12% -
  Horiz. % 22.61% 108.36% 97.29% 40.84% 18.87% 91.88% 100.00%
DY 0.00 3.72 4.32 1.10 0.00 1.79 0.00 -
  QoQ % 0.00% -13.89% 292.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 207.82% 241.34% 61.45% 0.00% 100.00% -
P/NAPS 1.59 1.45 1.24 2.08 2.08 1.93 1.49 4.42%
  QoQ % 9.66% 16.94% -40.38% 0.00% 7.77% 29.53% -
  Horiz. % 106.71% 97.32% 83.22% 139.60% 139.60% 129.53% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 -
Price 1.4700 1.5000 1.4700 1.4400 1.8000 1.5900 1.4700 -
P/RPS 1.72 0.53 0.73 1.10 3.06 0.61 0.73 76.97%
  QoQ % 224.53% -27.40% -33.64% -64.05% 401.64% -16.44% -
  Horiz. % 235.62% 72.60% 100.00% 150.68% 419.18% 83.56% 100.00%
P/EPS 32.10 8.04 10.84 15.52 43.17 8.83 10.36 112.39%
  QoQ % 299.25% -25.83% -30.15% -64.05% 388.90% -14.77% -
  Horiz. % 309.85% 77.61% 104.63% 149.81% 416.70% 85.23% 100.00%
EY 3.12 12.43 9.22 6.44 2.32 11.32 9.65 -52.86%
  QoQ % -74.90% 34.82% 43.17% 177.59% -79.51% 17.31% -
  Horiz. % 32.33% 128.81% 95.54% 66.74% 24.04% 117.31% 100.00%
DY 0.00 3.40 3.27 1.39 0.00 1.76 0.00 -
  QoQ % 0.00% 3.98% 135.25% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 193.18% 185.80% 78.98% 0.00% 100.00% -
P/NAPS 1.45 1.59 1.65 1.65 2.13 1.96 1.93 -17.34%
  QoQ % -8.81% -3.64% 0.00% -22.54% 8.67% 1.55% -
  Horiz. % 75.13% 82.38% 85.49% 85.49% 110.36% 101.55% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers