Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     37.57%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 460,083 300,155 134,609 527,593 374,618 255,212 115,832 150.60%
  QoQ % 53.28% 122.98% -74.49% 40.83% 46.79% 120.33% -
  Horiz. % 397.20% 259.13% 116.21% 455.48% 323.41% 220.33% 100.00%
PBT 42,139 28,865 12,984 47,934 35,827 24,563 13,003 118.83%
  QoQ % 45.99% 122.31% -72.91% 33.79% 45.86% 88.90% -
  Horiz. % 324.07% 221.99% 99.85% 368.64% 275.53% 188.90% 100.00%
Tax -11,098 -7,606 -3,426 -11,375 -9,252 -6,386 -3,242 126.97%
  QoQ % -45.91% -122.01% 69.88% -22.95% -44.88% -96.98% -
  Horiz. % 342.32% 234.61% 105.68% 350.86% 285.38% 196.98% 100.00%
NP 31,041 21,259 9,558 36,559 26,575 18,177 9,761 116.10%
  QoQ % 46.01% 122.42% -73.86% 37.57% 46.20% 86.22% -
  Horiz. % 318.01% 217.80% 97.92% 374.54% 272.26% 186.22% 100.00%
NP to SH 31,042 21,260 9,558 36,559 26,575 18,177 9,761 116.10%
  QoQ % 46.01% 122.43% -73.86% 37.57% 46.20% 86.22% -
  Horiz. % 318.02% 217.81% 97.92% 374.54% 272.26% 186.22% 100.00%
Tax Rate 26.34 % 26.35 % 26.39 % 23.73 % 25.82 % 26.00 % 24.93 % 3.73%
  QoQ % -0.04% -0.15% 11.21% -8.09% -0.69% 4.29% -
  Horiz. % 105.66% 105.70% 105.86% 95.19% 103.57% 104.29% 100.00%
Total Cost 429,042 278,896 125,051 491,034 348,043 237,035 106,071 153.65%
  QoQ % 53.84% 123.03% -74.53% 41.08% 46.83% 123.47% -
  Horiz. % 404.49% 262.93% 117.89% 462.93% 328.12% 223.47% 100.00%
Net Worth 204,428 199,335 194,139 164,515 142,332 122,840 103,875 56.98%
  QoQ % 2.56% 2.68% 18.01% 15.59% 15.87% 18.26% -
  Horiz. % 196.80% 191.90% 186.90% 158.38% 137.02% 118.26% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,988 4,581 - 5,686 - 3,320 - -
  QoQ % 139.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 330.97% 138.01% 0.00% 171.29% 0.00% 100.00% -
Div Payout % 35.40 % 21.55 % - % 15.56 % - % 18.26 % - % -
  QoQ % 64.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.87% 118.02% 0.00% 85.21% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 204,428 199,335 194,139 164,515 142,332 122,840 103,875 56.98%
  QoQ % 2.56% 2.68% 18.01% 15.59% 15.87% 18.26% -
  Horiz. % 196.80% 191.90% 186.90% 158.38% 137.02% 118.26% 100.00%
NOSH 228,923 229,094 229,208 203,105 187,279 166,000 164,881 24.43%
  QoQ % -0.07% -0.05% 12.85% 8.45% 12.82% 0.68% -
  Horiz. % 138.84% 138.94% 139.01% 123.18% 113.58% 100.68% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.75 % 7.08 % 7.10 % 6.93 % 7.09 % 7.12 % 8.43 % -13.76%
  QoQ % -4.66% -0.28% 2.45% -2.26% -0.42% -15.54% -
  Horiz. % 80.07% 83.99% 84.22% 82.21% 84.10% 84.46% 100.00%
ROE 15.18 % 10.67 % 4.92 % 22.22 % 18.67 % 14.80 % 9.40 % 37.61%
  QoQ % 42.27% 116.87% -77.86% 19.01% 26.15% 57.45% -
  Horiz. % 161.49% 113.51% 52.34% 236.38% 198.62% 157.45% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 200.98 131.02 58.73 259.76 200.03 153.74 70.25 101.40%
  QoQ % 53.40% 123.09% -77.39% 29.86% 30.11% 118.85% -
  Horiz. % 286.09% 186.51% 83.60% 369.77% 284.74% 218.85% 100.00%
EPS 13.56 9.28 4.17 18.00 14.19 10.95 5.92 73.68%
  QoQ % 46.12% 122.54% -76.83% 26.85% 29.59% 84.97% -
  Horiz. % 229.05% 156.76% 70.44% 304.05% 239.70% 184.97% 100.00%
DPS 4.80 2.00 0.00 2.80 0.00 2.00 0.00 -
  QoQ % 140.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 240.00% 100.00% 0.00% 140.00% 0.00% 100.00% -
NAPS 0.8930 0.8701 0.8470 0.8100 0.7600 0.7400 0.6300 26.16%
  QoQ % 2.63% 2.73% 4.57% 6.58% 2.70% 17.46% -
  Horiz. % 141.75% 138.11% 134.44% 128.57% 120.63% 117.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 135.39 88.33 39.61 155.26 110.24 75.10 34.09 150.58%
  QoQ % 53.28% 123.00% -74.49% 40.84% 46.79% 120.30% -
  Horiz. % 397.15% 259.11% 116.19% 455.44% 323.38% 220.30% 100.00%
EPS 9.13 6.26 2.81 10.76 7.82 5.35 2.87 116.15%
  QoQ % 45.85% 122.78% -73.88% 37.60% 46.17% 86.41% -
  Horiz. % 318.12% 218.12% 97.91% 374.91% 272.47% 186.41% 100.00%
DPS 3.23 1.35 0.00 1.67 0.00 0.98 0.00 -
  QoQ % 139.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 329.59% 137.76% 0.00% 170.41% 0.00% 100.00% -
NAPS 0.6016 0.5866 0.5713 0.4841 0.4188 0.3615 0.3057 56.97%
  QoQ % 2.56% 2.68% 18.01% 15.59% 15.85% 18.25% -
  Horiz. % 196.79% 191.89% 186.88% 158.36% 137.00% 118.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.1100 1.8100 1.7600 1.5600 1.1300 0.9600 0.0000 -
P/RPS 0.55 1.38 3.00 0.60 0.56 0.62 0.00 -
  QoQ % -60.14% -54.00% 400.00% 7.14% -9.68% 0.00% -
  Horiz. % 88.71% 222.58% 483.87% 96.77% 90.32% 100.00% -
P/EPS 8.19 19.50 42.21 8.67 7.96 8.77 0.00 -
  QoQ % -58.00% -53.80% 386.85% 8.92% -9.24% 0.00% -
  Horiz. % 93.39% 222.35% 481.30% 98.86% 90.76% 100.00% -
EY 12.22 5.13 2.37 11.54 12.56 11.41 0.00 -
  QoQ % 138.21% 116.46% -79.46% -8.12% 10.08% 0.00% -
  Horiz. % 107.10% 44.96% 20.77% 101.14% 110.08% 100.00% -
DY 4.32 1.10 0.00 1.79 0.00 2.08 0.00 -
  QoQ % 292.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.69% 52.88% 0.00% 86.06% 0.00% 100.00% -
P/NAPS 1.24 2.08 2.08 1.93 1.49 1.30 0.00 -
  QoQ % -40.38% 0.00% 7.77% 29.53% 14.62% 0.00% -
  Horiz. % 95.38% 160.00% 160.00% 148.46% 114.62% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 26/08/10 - -
Price 1.4700 1.4400 1.8000 1.5900 1.4700 1.0600 0.0000 -
P/RPS 0.73 1.10 3.06 0.61 0.73 0.69 0.00 -
  QoQ % -33.64% -64.05% 401.64% -16.44% 5.80% 0.00% -
  Horiz. % 105.80% 159.42% 443.48% 88.41% 105.80% 100.00% -
P/EPS 10.84 15.52 43.17 8.83 10.36 9.68 0.00 -
  QoQ % -30.15% -64.05% 388.90% -14.77% 7.02% 0.00% -
  Horiz. % 111.98% 160.33% 445.97% 91.22% 107.02% 100.00% -
EY 9.22 6.44 2.32 11.32 9.65 10.33 0.00 -
  QoQ % 43.17% 177.59% -79.51% 17.31% -6.58% 0.00% -
  Horiz. % 89.25% 62.34% 22.46% 109.58% 93.42% 100.00% -
DY 3.27 1.39 0.00 1.76 0.00 1.89 0.00 -
  QoQ % 135.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.02% 73.54% 0.00% 93.12% 0.00% 100.00% -
P/NAPS 1.65 1.65 2.13 1.96 1.93 1.43 0.00 -
  QoQ % 0.00% -22.54% 8.67% 1.55% 34.97% 0.00% -
  Horiz. % 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.
 


 

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