Highlights

[KIMLUN] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     33.24%    YoY -     15.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 676,095 448,675 214,403 896,557 661,145 446,144 198,347 126.32%
  QoQ % 50.69% 109.27% -76.09% 35.61% 48.19% 124.93% -
  Horiz. % 340.86% 226.21% 108.09% 452.01% 333.33% 224.93% 100.00%
PBT 28,687 20,960 11,815 60,735 49,495 33,736 14,027 61.05%
  QoQ % 36.87% 77.40% -80.55% 22.71% 46.71% 140.51% -
  Horiz. % 204.51% 149.43% 84.23% 432.99% 352.86% 240.51% 100.00%
Tax -5,917 -5,086 -2,929 -11,350 -12,462 -8,418 -3,434 43.68%
  QoQ % -16.34% -73.64% 74.19% 8.92% -48.04% -145.14% -
  Horiz. % 172.31% 148.11% 85.29% 330.52% 362.90% 245.14% 100.00%
NP 22,770 15,874 8,886 49,385 37,033 25,318 10,593 66.48%
  QoQ % 43.44% 78.64% -82.01% 33.35% 46.27% 139.01% -
  Horiz. % 214.95% 149.85% 83.89% 466.20% 349.60% 239.01% 100.00%
NP to SH 22,900 15,987 8,955 49,501 37,151 25,358 10,613 66.90%
  QoQ % 43.24% 78.53% -81.91% 33.24% 46.51% 138.93% -
  Horiz. % 215.77% 150.64% 84.38% 466.42% 350.05% 238.93% 100.00%
Tax Rate 20.63 % 24.27 % 24.79 % 18.69 % 25.18 % 24.95 % 24.48 % -10.77%
  QoQ % -15.00% -2.10% 32.64% -25.77% 0.92% 1.92% -
  Horiz. % 84.27% 99.14% 101.27% 76.35% 102.86% 101.92% 100.00%
Total Cost 653,325 432,801 205,517 847,172 624,112 420,826 187,754 129.45%
  QoQ % 50.95% 110.59% -75.74% 35.74% 48.31% 124.14% -
  Horiz. % 347.97% 230.51% 109.46% 451.21% 332.41% 224.14% 100.00%
Net Worth 286,394 279,327 284,200 272,526 259,391 246,260 234,644 14.20%
  QoQ % 2.53% -1.71% 4.28% 5.06% 5.33% 4.95% -
  Horiz. % 122.05% 119.04% 121.12% 116.14% 110.55% 104.95% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 11,440 7,363 - - -
  QoQ % 0.00% 0.00% 0.00% 55.37% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.37% 100.00% - -
Div Payout % - % - % - % 23.11 % 19.82 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 16.60% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 116.60% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 286,394 279,327 284,200 272,526 259,391 246,260 234,644 14.20%
  QoQ % 2.53% -1.71% 4.28% 5.06% 5.33% 4.95% -
  Horiz. % 122.05% 119.04% 121.12% 116.14% 110.55% 104.95% 100.00%
NOSH 240,546 240,406 240,725 238,347 237,538 236,108 231,724 2.52%
  QoQ % 0.06% -0.13% 1.00% 0.34% 0.61% 1.89% -
  Horiz. % 103.81% 103.75% 103.88% 102.86% 102.51% 101.89% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.37 % 3.54 % 4.14 % 5.51 % 5.60 % 5.67 % 5.34 % -26.41%
  QoQ % -4.80% -14.49% -24.86% -1.61% -1.23% 6.18% -
  Horiz. % 63.11% 66.29% 77.53% 103.18% 104.87% 106.18% 100.00%
ROE 8.00 % 5.72 % 3.15 % 18.16 % 14.32 % 10.30 % 4.52 % 46.27%
  QoQ % 39.86% 81.59% -82.65% 26.82% 39.03% 127.88% -
  Horiz. % 176.99% 126.55% 69.69% 401.77% 316.81% 227.88% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 281.07 186.63 89.07 376.15 278.33 188.96 85.60 120.76%
  QoQ % 50.60% 109.53% -76.32% 35.15% 47.30% 120.75% -
  Horiz. % 328.35% 218.03% 104.05% 439.43% 325.15% 220.75% 100.00%
EPS 9.52 6.65 3.72 20.77 15.64 10.74 4.58 62.80%
  QoQ % 43.16% 78.76% -82.09% 32.80% 45.62% 134.50% -
  Horiz. % 207.86% 145.20% 81.22% 453.49% 341.48% 234.50% 100.00%
DPS 0.00 0.00 0.00 4.80 3.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 54.84% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 154.84% 100.00% - -
NAPS 1.1906 1.1619 1.1806 1.1434 1.0920 1.0430 1.0126 11.39%
  QoQ % 2.47% -1.58% 3.25% 4.71% 4.70% 3.00% -
  Horiz. % 117.58% 114.74% 116.59% 112.92% 107.84% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 198.96 132.03 63.09 263.83 194.56 131.29 58.37 126.32%
  QoQ % 50.69% 109.27% -76.09% 35.60% 48.19% 124.93% -
  Horiz. % 340.86% 226.19% 108.09% 452.00% 333.32% 224.93% 100.00%
EPS 6.74 4.70 2.64 14.57 10.93 7.46 3.12 67.03%
  QoQ % 43.40% 78.03% -81.88% 33.30% 46.51% 139.10% -
  Horiz. % 216.03% 150.64% 84.62% 466.99% 350.32% 239.10% 100.00%
DPS 0.00 0.00 0.00 3.37 2.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 55.30% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.30% 100.00% - -
NAPS 0.8428 0.8220 0.8363 0.8020 0.7633 0.7247 0.6905 14.20%
  QoQ % 2.53% -1.71% 4.28% 5.07% 5.33% 4.95% -
  Horiz. % 122.06% 119.04% 121.12% 116.15% 110.54% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.9500 2.0600 1.4700 1.3900 1.3000 1.5100 1.6100 -
P/RPS 0.69 1.10 1.65 0.37 0.47 0.80 1.88 -48.71%
  QoQ % -37.27% -33.33% 345.95% -21.28% -41.25% -57.45% -
  Horiz. % 36.70% 58.51% 87.77% 19.68% 25.00% 42.55% 100.00%
P/EPS 20.48 30.98 39.52 6.69 8.31 14.06 35.15 -30.22%
  QoQ % -33.89% -21.61% 490.73% -19.49% -40.90% -60.00% -
  Horiz. % 58.26% 88.14% 112.43% 19.03% 23.64% 40.00% 100.00%
EY 4.88 3.23 2.53 14.94 12.03 7.11 2.84 43.41%
  QoQ % 51.08% 27.67% -83.07% 24.19% 69.20% 150.35% -
  Horiz. % 171.83% 113.73% 89.08% 526.06% 423.59% 250.35% 100.00%
DY 0.00 0.00 0.00 3.45 2.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 44.96% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 144.96% 100.00% - -
P/NAPS 1.64 1.77 1.25 1.22 1.19 1.45 1.59 2.08%
  QoQ % -7.34% 41.60% 2.46% 2.52% -17.93% -8.81% -
  Horiz. % 103.14% 111.32% 78.62% 76.73% 74.84% 91.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 -
Price 1.8900 1.8600 2.0200 1.3400 1.3700 1.4000 1.4700 -
P/RPS 0.67 1.00 2.27 0.36 0.49 0.74 1.72 -46.63%
  QoQ % -33.00% -55.95% 530.56% -26.53% -33.78% -56.98% -
  Horiz. % 38.95% 58.14% 131.98% 20.93% 28.49% 43.02% 100.00%
P/EPS 19.85 27.97 54.30 6.45 8.76 13.04 32.10 -27.40%
  QoQ % -29.03% -48.49% 741.86% -26.37% -32.82% -59.38% -
  Horiz. % 61.84% 87.13% 169.16% 20.09% 27.29% 40.62% 100.00%
EY 5.04 3.58 1.84 15.50 11.42 7.67 3.12 37.63%
  QoQ % 40.78% 94.57% -88.13% 35.73% 48.89% 145.83% -
  Horiz. % 161.54% 114.74% 58.97% 496.79% 366.03% 245.83% 100.00%
DY 0.00 0.00 0.00 3.58 2.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 58.41% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 158.41% 100.00% - -
P/NAPS 1.59 1.60 1.71 1.17 1.25 1.34 1.45 6.33%
  QoQ % -0.62% -6.43% 46.15% -6.40% -6.72% -7.59% -
  Horiz. % 109.66% 110.34% 117.93% 80.69% 86.21% 92.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers