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 - 331,891
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.76 57.87 48.19 49.88 40.56 46.09 35.98 40.21%
  QoQ % 3.27% 20.09% -3.39% 22.98% -12.00% 28.10% -
  Horiz. % 166.09% 160.84% 133.94% 138.63% 112.73% 128.10% 100.00%
EPS 3.20 3.52 2.95 3.53 2.88 3.01 2.53 16.94%
  QoQ % -9.09% 19.32% -16.43% 22.57% -4.32% 18.97% -
  Horiz. % 126.48% 139.13% 116.60% 139.53% 113.83% 118.97% 100.00%
DPS 0.00 2.14 0.00 1.38 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.38% 0.00% 82.14% 0.00% 100.00% -
NAPS 0.7070 0.6508 0.6164 0.6003 0.5850 0.4873 0.4293 39.41%
  QoQ % 8.64% 5.58% 2.68% 2.62% 20.05% 13.51% -
  Horiz. % 164.69% 151.60% 143.58% 139.83% 136.27% 113.51% 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.
 


FEATURED EVENT
 

185  107  427  1442 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315+0.01 
 BORNOIL 0.05+0.005 
 EDUSPEC 0.035+0.005 
 ARMADA 0.24+0.005 
 IRIS 0.14+0.01 
 HSI-C3W 0.38+0.085 
 SUMATEC 0.010.00 
 PWORTH 0.0450.00 
 HSI-H4Y 0.22-0.075 
 KNM 0.1150.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers