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 - 339,820
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 131.29 58.37 191.91 135.39 88.33 39.61 155.26 -10.59%
  QoQ % 124.93% -69.58% 41.75% 53.28% 123.00% -74.49% -
  Horiz. % 84.56% 37.60% 123.61% 87.20% 56.89% 25.51% 100.00%
EPS 7.46 3.12 12.57 9.13 6.26 2.81 10.76 -21.68%
  QoQ % 139.10% -75.18% 37.68% 45.85% 122.78% -73.88% -
  Horiz. % 69.33% 29.00% 116.82% 84.85% 58.18% 26.12% 100.00%
DPS 0.00 0.00 3.44 3.23 1.35 0.00 1.67 -
  QoQ % 0.00% 0.00% 6.50% 139.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 205.99% 193.41% 80.84% 0.00% 100.00%
NAPS 0.7247 0.6905 0.6361 0.6016 0.5866 0.5713 0.4841 30.89%
  QoQ % 4.95% 8.55% 5.73% 2.56% 2.68% 18.01% -
  Horiz. % 149.70% 142.64% 131.40% 124.27% 121.17% 118.01% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers