Highlights

[KIMLUN] QoQ Quarter Result on 2011-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     22.42%    YoY -     39.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 198,347 192,051 159,928 165,546 134,609 152,975 119,406 40.22%
  QoQ % 3.28% 20.09% -3.39% 22.98% -12.01% 28.11% -
  Horiz. % 166.11% 160.84% 133.94% 138.64% 112.73% 128.11% 100.00%
PBT 14,027 16,152 13,274 15,881 12,984 12,107 11,264 15.73%
  QoQ % -13.16% 21.68% -16.42% 22.31% 7.24% 7.48% -
  Horiz. % 124.53% 143.39% 117.84% 140.99% 115.27% 107.48% 100.00%
Tax -3,434 -4,518 -3,492 -4,181 -3,426 -2,123 -2,866 12.80%
  QoQ % 23.99% -29.38% 16.48% -22.04% -61.38% 25.92% -
  Horiz. % 119.82% 157.64% 121.84% 145.88% 119.54% 74.08% 100.00%
NP 10,593 11,634 9,782 11,700 9,558 9,984 8,398 16.73%
  QoQ % -8.95% 18.93% -16.39% 22.41% -4.27% 18.89% -
  Horiz. % 126.14% 138.53% 116.48% 139.32% 113.81% 118.89% 100.00%
NP to SH 10,613 11,670 9,782 11,701 9,558 9,984 8,398 16.87%
  QoQ % -9.06% 19.30% -16.40% 22.42% -4.27% 18.89% -
  Horiz. % 126.38% 138.96% 116.48% 139.33% 113.81% 118.89% 100.00%
Tax Rate 24.48 % 27.97 % 26.31 % 26.33 % 26.39 % 17.54 % 25.44 % -2.53%
  QoQ % -12.48% 6.31% -0.08% -0.23% 50.46% -31.05% -
  Horiz. % 96.23% 109.94% 103.42% 103.50% 103.73% 68.95% 100.00%
Total Cost 187,754 180,417 150,146 153,846 125,051 142,991 111,008 41.91%
  QoQ % 4.07% 20.16% -2.41% 23.03% -12.55% 28.81% -
  Horiz. % 169.14% 162.53% 135.26% 138.59% 112.65% 128.81% 100.00%
Net Worth 234,644 215,982 204,574 199,237 194,139 161,740 142,466 39.42%
  QoQ % 8.64% 5.58% 2.68% 2.63% 20.03% 13.53% -
  Horiz. % 164.70% 151.60% 143.60% 139.85% 136.27% 113.53% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,094 - 4,579 - 5,591 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.88% 0.00% 81.91% 0.00% 100.00% -
Div Payout % - % 60.79 % - % 39.14 % - % 56.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.55% 0.00% 69.89% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 234,644 215,982 204,574 199,237 194,139 161,740 142,466 39.42%
  QoQ % 8.64% 5.58% 2.68% 2.63% 20.03% 13.53% -
  Horiz. % 164.70% 151.60% 143.60% 139.85% 136.27% 113.53% 100.00%
NOSH 231,724 228,843 229,086 228,982 229,208 199,680 187,455 15.17%
  QoQ % 1.26% -0.11% 0.05% -0.10% 14.79% 6.52% -
  Horiz. % 123.62% 122.08% 122.21% 122.15% 122.27% 106.52% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.34 % 6.06 % 6.12 % 7.07 % 7.10 % 6.53 % 7.03 % -16.73%
  QoQ % -11.88% -0.98% -13.44% -0.42% 8.73% -7.11% -
  Horiz. % 75.96% 86.20% 87.06% 100.57% 101.00% 92.89% 100.00%
ROE 4.52 % 5.40 % 4.78 % 5.87 % 4.92 % 6.17 % 5.89 % -16.17%
  QoQ % -16.30% 12.97% -18.57% 19.31% -20.26% 4.75% -
  Horiz. % 76.74% 91.68% 81.15% 99.66% 83.53% 104.75% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 85.60 83.92 69.81 72.30 58.73 76.61 63.70 21.75%
  QoQ % 2.00% 20.21% -3.44% 23.11% -23.34% 20.27% -
  Horiz. % 134.38% 131.74% 109.59% 113.50% 92.20% 120.27% 100.00%
EPS 4.58 5.10 4.27 5.11 4.17 5.00 4.48 1.48%
  QoQ % -10.20% 19.44% -16.44% 22.54% -16.60% 11.61% -
  Horiz. % 102.23% 113.84% 95.31% 114.06% 93.08% 111.61% 100.00%
DPS 0.00 3.10 0.00 2.00 0.00 2.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.71% 0.00% 71.43% 0.00% 100.00% -
NAPS 1.0126 0.9438 0.8930 0.8701 0.8470 0.8100 0.7600 21.06%
  QoQ % 7.29% 5.69% 2.63% 2.73% 4.57% 6.58% -
  Horiz. % 133.24% 124.18% 117.50% 114.49% 111.45% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.37 56.52 47.06 48.72 39.61 45.02 35.14 40.21%
  QoQ % 3.27% 20.10% -3.41% 23.00% -12.02% 28.12% -
  Horiz. % 166.11% 160.84% 133.92% 138.65% 112.72% 128.12% 100.00%
EPS 3.12 3.43 2.88 3.44 2.81 2.94 2.47 16.84%
  QoQ % -9.04% 19.10% -16.28% 22.42% -4.42% 19.03% -
  Horiz. % 126.32% 138.87% 116.60% 139.27% 113.77% 119.03% 100.00%
DPS 0.00 2.09 0.00 1.35 0.00 1.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 81.82% 0.00% 100.00% -
NAPS 0.6905 0.6356 0.6020 0.5863 0.5713 0.4760 0.4192 39.43%
  QoQ % 8.64% 5.58% 2.68% 2.63% 20.02% 13.55% -
  Horiz. % 164.72% 151.62% 143.61% 139.86% 136.28% 113.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.6100 1.3700 1.1100 1.8100 1.7600 1.5600 1.1300 -
P/RPS 1.88 1.63 1.59 2.50 3.00 2.04 1.77 4.10%
  QoQ % 15.34% 2.52% -36.40% -16.67% 47.06% 15.25% -
  Horiz. % 106.21% 92.09% 89.83% 141.24% 169.49% 115.25% 100.00%
P/EPS 35.15 26.87 26.00 35.42 42.21 31.20 25.22 24.75%
  QoQ % 30.82% 3.35% -26.60% -16.09% 35.29% 23.71% -
  Horiz. % 139.37% 106.54% 103.09% 140.44% 167.37% 123.71% 100.00%
EY 2.84 3.72 3.85 2.82 2.37 3.21 3.96 -19.86%
  QoQ % -23.66% -3.38% 36.52% 18.99% -26.17% -18.94% -
  Horiz. % 71.72% 93.94% 97.22% 71.21% 59.85% 81.06% 100.00%
DY 0.00 2.26 0.00 1.10 0.00 1.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.26% 0.00% 61.45% 0.00% 100.00% -
P/NAPS 1.59 1.45 1.24 2.08 2.08 1.93 1.49 4.42%
  QoQ % 9.66% 16.94% -40.38% 0.00% 7.77% 29.53% -
  Horiz. % 106.71% 97.32% 83.22% 139.60% 139.60% 129.53% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 -
Price 1.4700 1.5000 1.4700 1.4400 1.8000 1.5900 1.4700 -
P/RPS 1.72 1.79 2.11 1.99 3.06 2.08 2.31 -17.83%
  QoQ % -3.91% -15.17% 6.03% -34.97% 47.12% -9.96% -
  Horiz. % 74.46% 77.49% 91.34% 86.15% 132.47% 90.04% 100.00%
P/EPS 32.10 29.41 34.43 28.18 43.17 31.80 32.81 -1.45%
  QoQ % 9.15% -14.58% 22.18% -34.72% 35.75% -3.08% -
  Horiz. % 97.84% 89.64% 104.94% 85.89% 131.58% 96.92% 100.00%
EY 3.12 3.40 2.90 3.55 2.32 3.14 3.05 1.52%
  QoQ % -8.24% 17.24% -18.31% 53.02% -26.11% 2.95% -
  Horiz. % 102.30% 111.48% 95.08% 116.39% 76.07% 102.95% 100.00%
DY 0.00 2.07 0.00 1.39 0.00 1.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.61% 0.00% 78.98% 0.00% 100.00% -
P/NAPS 1.45 1.59 1.65 1.65 2.13 1.96 1.93 -17.34%
  QoQ % -8.81% -3.64% 0.00% -22.54% 8.67% 1.55% -
  Horiz. % 75.13% 82.38% 85.49% 85.49% 110.36% 101.55% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers