Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     46.01%    YoY -     16.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 446,144 198,347 652,134 460,083 300,155 134,609 527,593 -10.59%
  QoQ % 124.93% -69.58% 41.74% 53.28% 122.98% -74.49% -
  Horiz. % 84.56% 37.59% 123.61% 87.20% 56.89% 25.51% 100.00%
PBT 33,736 14,027 58,291 42,139 28,865 12,984 47,934 -20.89%
  QoQ % 140.51% -75.94% 38.33% 45.99% 122.31% -72.91% -
  Horiz. % 70.38% 29.26% 121.61% 87.91% 60.22% 27.09% 100.00%
Tax -8,418 -3,434 -15,616 -11,098 -7,606 -3,426 -11,375 -18.20%
  QoQ % -145.14% 78.01% -40.71% -45.91% -122.01% 69.88% -
  Horiz. % 74.00% 30.19% 137.28% 97.56% 66.87% 30.12% 100.00%
NP 25,318 10,593 42,675 31,041 21,259 9,558 36,559 -21.74%
  QoQ % 139.01% -75.18% 37.48% 46.01% 122.42% -73.86% -
  Horiz. % 69.25% 28.98% 116.73% 84.91% 58.15% 26.14% 100.00%
NP to SH 25,358 10,613 42,712 31,042 21,260 9,558 36,559 -21.66%
  QoQ % 138.93% -75.15% 37.59% 46.01% 122.43% -73.86% -
  Horiz. % 69.36% 29.03% 116.83% 84.91% 58.15% 26.14% 100.00%
Tax Rate 24.95 % 24.48 % 26.79 % 26.34 % 26.35 % 26.39 % 23.73 % 3.40%
  QoQ % 1.92% -8.62% 1.71% -0.04% -0.15% 11.21% -
  Horiz. % 105.14% 103.16% 112.90% 111.00% 111.04% 111.21% 100.00%
Total Cost 420,826 187,754 609,459 429,042 278,896 125,051 491,034 -9.78%
  QoQ % 124.14% -69.19% 42.05% 53.84% 123.03% -74.53% -
  Horiz. % 85.70% 38.24% 124.12% 87.38% 56.80% 25.47% 100.00%
Net Worth 246,260 234,644 216,152 204,428 199,335 194,139 164,515 30.89%
  QoQ % 4.95% 8.55% 5.74% 2.56% 2.68% 18.01% -
  Horiz. % 149.69% 142.63% 131.39% 124.26% 121.17% 118.01% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 11,680 10,988 4,581 - 5,686 -
  QoQ % 0.00% 0.00% 6.30% 139.82% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% -22.74% 64.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 175.77% 227.51% 138.50% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 246,260 234,644 216,152 204,428 199,335 194,139 164,515 30.89%
  QoQ % 4.95% 8.55% 5.74% 2.56% 2.68% 18.01% -
  Horiz. % 149.69% 142.63% 131.39% 124.26% 121.17% 118.01% 100.00%
NOSH 236,108 231,724 229,024 228,923 229,094 229,208 203,105 10.57%
  QoQ % 1.89% 1.18% 0.04% -0.07% -0.05% 12.85% -
  Horiz. % 116.25% 114.09% 112.76% 112.71% 112.80% 112.85% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.67 % 5.34 % 6.54 % 6.75 % 7.08 % 7.10 % 6.93 % -12.53%
  QoQ % 6.18% -18.35% -3.11% -4.66% -0.28% 2.45% -
  Horiz. % 81.82% 77.06% 94.37% 97.40% 102.16% 102.45% 100.00%
ROE 10.30 % 4.52 % 19.76 % 15.18 % 10.67 % 4.92 % 22.22 % -40.13%
  QoQ % 127.88% -77.13% 30.17% 42.27% 116.87% -77.86% -
  Horiz. % 46.35% 20.34% 88.93% 68.32% 48.02% 22.14% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 188.96 85.60 284.74 200.98 131.02 58.73 259.76 -19.13%
  QoQ % 120.75% -69.94% 41.68% 53.40% 123.09% -77.39% -
  Horiz. % 72.74% 32.95% 109.62% 77.37% 50.44% 22.61% 100.00%
EPS 10.74 4.58 18.66 13.56 9.28 4.17 18.00 -29.15%
  QoQ % 134.50% -75.46% 37.61% 46.12% 122.54% -76.83% -
  Horiz. % 59.67% 25.44% 103.67% 75.33% 51.56% 23.17% 100.00%
DPS 0.00 0.00 5.10 4.80 2.00 0.00 2.80 -
  QoQ % 0.00% 0.00% 6.25% 140.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 182.14% 171.43% 71.43% 0.00% 100.00%
NAPS 1.0430 1.0126 0.9438 0.8930 0.8701 0.8470 0.8100 18.38%
  QoQ % 3.00% 7.29% 5.69% 2.63% 2.73% 4.57% -
  Horiz. % 128.77% 125.01% 116.52% 110.25% 107.42% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 353,378
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 126.25 56.13 184.54 130.20 84.94 38.09 149.30 -10.59%
  QoQ % 124.92% -69.58% 41.74% 53.28% 123.00% -74.49% -
  Horiz. % 84.56% 37.60% 123.60% 87.21% 56.89% 25.51% 100.00%
EPS 7.18 3.00 12.09 8.78 6.02 2.70 10.35 -21.65%
  QoQ % 139.33% -75.19% 37.70% 45.85% 122.96% -73.91% -
  Horiz. % 69.37% 28.99% 116.81% 84.83% 58.16% 26.09% 100.00%
DPS 0.00 0.00 3.31 3.11 1.30 0.00 1.61 -
  QoQ % 0.00% 0.00% 6.43% 139.23% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 205.59% 193.17% 80.75% 0.00% 100.00%
NAPS 0.6969 0.6640 0.6117 0.5785 0.5641 0.5494 0.4656 30.88%
  QoQ % 4.95% 8.55% 5.74% 2.55% 2.68% 18.00% -
  Horiz. % 149.68% 142.61% 131.38% 124.25% 121.16% 118.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.5100 1.6100 1.3700 1.1100 1.8100 1.7600 1.5600 -
P/RPS 0.80 1.88 0.48 0.55 1.38 3.00 0.60 21.16%
  QoQ % -57.45% 291.67% -12.73% -60.14% -54.00% 400.00% -
  Horiz. % 133.33% 313.33% 80.00% 91.67% 230.00% 500.00% 100.00%
P/EPS 14.06 35.15 7.35 8.19 19.50 42.21 8.67 38.07%
  QoQ % -60.00% 378.23% -10.26% -58.00% -53.80% 386.85% -
  Horiz. % 162.17% 405.42% 84.78% 94.46% 224.91% 486.85% 100.00%
EY 7.11 2.84 13.61 12.22 5.13 2.37 11.54 -27.62%
  QoQ % 150.35% -79.13% 11.37% 138.21% 116.46% -79.46% -
  Horiz. % 61.61% 24.61% 117.94% 105.89% 44.45% 20.54% 100.00%
DY 0.00 0.00 3.72 4.32 1.10 0.00 1.79 -
  QoQ % 0.00% 0.00% -13.89% 292.73% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 207.82% 241.34% 61.45% 0.00% 100.00%
P/NAPS 1.45 1.59 1.45 1.24 2.08 2.08 1.93 -17.37%
  QoQ % -8.81% 9.66% 16.94% -40.38% 0.00% 7.77% -
  Horiz. % 75.13% 82.38% 75.13% 64.25% 107.77% 107.77% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 -
Price 1.4000 1.4700 1.5000 1.4700 1.4400 1.8000 1.5900 -
P/RPS 0.74 1.72 0.53 0.73 1.10 3.06 0.61 13.76%
  QoQ % -56.98% 224.53% -27.40% -33.64% -64.05% 401.64% -
  Horiz. % 121.31% 281.97% 86.89% 119.67% 180.33% 501.64% 100.00%
P/EPS 13.04 32.10 8.04 10.84 15.52 43.17 8.83 29.71%
  QoQ % -59.38% 299.25% -25.83% -30.15% -64.05% 388.90% -
  Horiz. % 147.68% 363.53% 91.05% 122.76% 175.76% 488.90% 100.00%
EY 7.67 3.12 12.43 9.22 6.44 2.32 11.32 -22.87%
  QoQ % 145.83% -74.90% 34.82% 43.17% 177.59% -79.51% -
  Horiz. % 67.76% 27.56% 109.81% 81.45% 56.89% 20.49% 100.00%
DY 0.00 0.00 3.40 3.27 1.39 0.00 1.76 -
  QoQ % 0.00% 0.00% 3.98% 135.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 193.18% 185.80% 78.98% 0.00% 100.00%
P/NAPS 1.34 1.45 1.59 1.65 1.65 2.13 1.96 -22.41%
  QoQ % -7.59% -8.81% -3.64% 0.00% -22.54% 8.67% -
  Horiz. % 68.37% 73.98% 81.12% 84.18% 84.18% 108.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS