Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     37.59%    YoY -     16.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 661,145 446,144 198,347 652,134 460,083 300,155 134,609 188.11%
  QoQ % 48.19% 124.93% -69.58% 41.74% 53.28% 122.98% -
  Horiz. % 491.16% 331.44% 147.35% 484.47% 341.79% 222.98% 100.00%
PBT 49,495 33,736 14,027 58,291 42,139 28,865 12,984 143.43%
  QoQ % 46.71% 140.51% -75.94% 38.33% 45.99% 122.31% -
  Horiz. % 381.20% 259.83% 108.03% 448.94% 324.55% 222.31% 100.00%
Tax -12,462 -8,418 -3,434 -15,616 -11,098 -7,606 -3,426 135.96%
  QoQ % -48.04% -145.14% 78.01% -40.71% -45.91% -122.01% -
  Horiz. % 363.75% 245.71% 100.23% 455.81% 323.93% 222.01% 100.00%
NP 37,033 25,318 10,593 42,675 31,041 21,259 9,558 146.08%
  QoQ % 46.27% 139.01% -75.18% 37.48% 46.01% 122.42% -
  Horiz. % 387.46% 264.89% 110.83% 446.48% 324.76% 222.42% 100.00%
NP to SH 37,151 25,358 10,613 42,712 31,042 21,260 9,558 146.60%
  QoQ % 46.51% 138.93% -75.15% 37.59% 46.01% 122.43% -
  Horiz. % 388.69% 265.31% 111.04% 446.87% 324.78% 222.43% 100.00%
Tax Rate 25.18 % 24.95 % 24.48 % 26.79 % 26.34 % 26.35 % 26.39 % -3.07%
  QoQ % 0.92% 1.92% -8.62% 1.71% -0.04% -0.15% -
  Horiz. % 95.41% 94.54% 92.76% 101.52% 99.81% 99.85% 100.00%
Total Cost 624,112 420,826 187,754 609,459 429,042 278,896 125,051 191.19%
  QoQ % 48.31% 124.14% -69.19% 42.05% 53.84% 123.03% -
  Horiz. % 499.09% 336.52% 150.14% 487.37% 343.09% 223.03% 100.00%
Net Worth 259,391 246,260 234,644 216,152 204,428 199,335 194,139 21.25%
  QoQ % 5.33% 4.95% 8.55% 5.74% 2.56% 2.68% -
  Horiz. % 133.61% 126.85% 120.86% 111.34% 105.30% 102.68% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,363 - - 11,680 10,988 4,581 - -
  QoQ % 0.00% 0.00% 0.00% 6.30% 139.82% 0.00% -
  Horiz. % 160.71% 0.00% 0.00% 254.92% 239.82% 100.00% -
Div Payout % 19.82 % - % - % 27.35 % 35.40 % 21.55 % - % -
  QoQ % 0.00% 0.00% 0.00% -22.74% 64.27% 0.00% -
  Horiz. % 91.97% 0.00% 0.00% 126.91% 164.27% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 259,391 246,260 234,644 216,152 204,428 199,335 194,139 21.25%
  QoQ % 5.33% 4.95% 8.55% 5.74% 2.56% 2.68% -
  Horiz. % 133.61% 126.85% 120.86% 111.34% 105.30% 102.68% 100.00%
NOSH 237,538 236,108 231,724 229,024 228,923 229,094 229,208 2.40%
  QoQ % 0.61% 1.89% 1.18% 0.04% -0.07% -0.05% -
  Horiz. % 103.63% 103.01% 101.10% 99.92% 99.88% 99.95% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.60 % 5.67 % 5.34 % 6.54 % 6.75 % 7.08 % 7.10 % -14.60%
  QoQ % -1.23% 6.18% -18.35% -3.11% -4.66% -0.28% -
  Horiz. % 78.87% 79.86% 75.21% 92.11% 95.07% 99.72% 100.00%
ROE 14.32 % 10.30 % 4.52 % 19.76 % 15.18 % 10.67 % 4.92 % 103.46%
  QoQ % 39.03% 127.88% -77.13% 30.17% 42.27% 116.87% -
  Horiz. % 291.06% 209.35% 91.87% 401.63% 308.54% 216.87% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 278.33 188.96 85.60 284.74 200.98 131.02 58.73 181.34%
  QoQ % 47.30% 120.75% -69.94% 41.68% 53.40% 123.09% -
  Horiz. % 473.91% 321.74% 145.75% 484.83% 342.21% 223.09% 100.00%
EPS 15.64 10.74 4.58 18.66 13.56 9.28 4.17 140.82%
  QoQ % 45.62% 134.50% -75.46% 37.61% 46.12% 122.54% -
  Horiz. % 375.06% 257.55% 109.83% 447.48% 325.18% 222.54% 100.00%
DPS 3.10 0.00 0.00 5.10 4.80 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 6.25% 140.00% 0.00% -
  Horiz. % 155.00% 0.00% 0.00% 255.00% 240.00% 100.00% -
NAPS 1.0920 1.0430 1.0126 0.9438 0.8930 0.8701 0.8470 18.40%
  QoQ % 4.70% 3.00% 7.29% 5.69% 2.63% 2.73% -
  Horiz. % 128.93% 123.14% 119.55% 111.43% 105.43% 102.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 194.56 131.29 58.37 191.91 135.39 88.33 39.61 188.12%
  QoQ % 48.19% 124.93% -69.58% 41.75% 53.28% 123.00% -
  Horiz. % 491.19% 331.46% 147.36% 484.50% 341.81% 223.00% 100.00%
EPS 10.93 7.46 3.12 12.57 9.13 6.26 2.81 146.72%
  QoQ % 46.51% 139.10% -75.18% 37.68% 45.85% 122.78% -
  Horiz. % 388.97% 265.48% 111.03% 447.33% 324.91% 222.78% 100.00%
DPS 2.17 0.00 0.00 3.44 3.23 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 6.50% 139.26% 0.00% -
  Horiz. % 160.74% 0.00% 0.00% 254.81% 239.26% 100.00% -
NAPS 0.7633 0.7247 0.6905 0.6361 0.6016 0.5866 0.5713 21.24%
  QoQ % 5.33% 4.95% 8.55% 5.73% 2.56% 2.68% -
  Horiz. % 133.61% 126.85% 120.86% 111.34% 105.30% 102.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.3000 1.5100 1.6100 1.3700 1.1100 1.8100 1.7600 -
P/RPS 0.47 0.80 1.88 0.48 0.55 1.38 3.00 -70.84%
  QoQ % -41.25% -57.45% 291.67% -12.73% -60.14% -54.00% -
  Horiz. % 15.67% 26.67% 62.67% 16.00% 18.33% 46.00% 100.00%
P/EPS 8.31 14.06 35.15 7.35 8.19 19.50 42.21 -66.06%
  QoQ % -40.90% -60.00% 378.23% -10.26% -58.00% -53.80% -
  Horiz. % 19.69% 33.31% 83.27% 17.41% 19.40% 46.20% 100.00%
EY 12.03 7.11 2.84 13.61 12.22 5.13 2.37 194.48%
  QoQ % 69.20% 150.35% -79.13% 11.37% 138.21% 116.46% -
  Horiz. % 507.59% 300.00% 119.83% 574.26% 515.61% 216.46% 100.00%
DY 2.38 0.00 0.00 3.72 4.32 1.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% -13.89% 292.73% 0.00% -
  Horiz. % 216.36% 0.00% 0.00% 338.18% 392.73% 100.00% -
P/NAPS 1.19 1.45 1.59 1.45 1.24 2.08 2.08 -31.01%
  QoQ % -17.93% -8.81% 9.66% 16.94% -40.38% 0.00% -
  Horiz. % 57.21% 69.71% 76.44% 69.71% 59.62% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 -
Price 1.3700 1.4000 1.4700 1.5000 1.4700 1.4400 1.8000 -
P/RPS 0.49 0.74 1.72 0.53 0.73 1.10 3.06 -70.41%
  QoQ % -33.78% -56.98% 224.53% -27.40% -33.64% -64.05% -
  Horiz. % 16.01% 24.18% 56.21% 17.32% 23.86% 35.95% 100.00%
P/EPS 8.76 13.04 32.10 8.04 10.84 15.52 43.17 -65.37%
  QoQ % -32.82% -59.38% 299.25% -25.83% -30.15% -64.05% -
  Horiz. % 20.29% 30.21% 74.36% 18.62% 25.11% 35.95% 100.00%
EY 11.42 7.67 3.12 12.43 9.22 6.44 2.32 188.53%
  QoQ % 48.89% 145.83% -74.90% 34.82% 43.17% 177.59% -
  Horiz. % 492.24% 330.60% 134.48% 535.78% 397.41% 277.59% 100.00%
DY 2.26 0.00 0.00 3.40 3.27 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 3.98% 135.25% 0.00% -
  Horiz. % 162.59% 0.00% 0.00% 244.60% 235.25% 100.00% -
P/NAPS 1.25 1.34 1.45 1.59 1.65 1.65 2.13 -29.84%
  QoQ % -6.72% -7.59% -8.81% -3.64% 0.00% -22.54% -
  Horiz. % 58.69% 62.91% 68.08% 74.65% 77.46% 77.46% 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.
 


 

247  239  545  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers