Highlights

[KIMLUN] QoQ Quarter Result on 2010-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -0.21%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 165,546 134,609 152,975 119,406 139,380 115,832 0 -
  QoQ % 22.98% -12.01% 28.11% -14.33% 20.33% 0.00% -
  Horiz. % 142.92% 116.21% 132.07% 103.09% 120.33% 100.00% -
PBT 15,881 12,984 12,107 11,264 11,560 13,003 0 -
  QoQ % 22.31% 7.24% 7.48% -2.56% -11.10% 0.00% -
  Horiz. % 122.13% 99.85% 93.11% 86.63% 88.90% 100.00% -
Tax -4,181 -3,426 -2,123 -2,866 -3,144 -3,242 0 -
  QoQ % -22.04% -61.38% 25.92% 8.84% 3.02% 0.00% -
  Horiz. % 128.96% 105.68% 65.48% 88.40% 96.98% 100.00% -
NP 11,700 9,558 9,984 8,398 8,416 9,761 0 -
  QoQ % 22.41% -4.27% 18.89% -0.21% -13.78% 0.00% -
  Horiz. % 119.86% 97.92% 102.28% 86.04% 86.22% 100.00% -
NP to SH 11,701 9,558 9,984 8,398 8,416 9,761 0 -
  QoQ % 22.42% -4.27% 18.89% -0.21% -13.78% 0.00% -
  Horiz. % 119.88% 97.92% 102.28% 86.04% 86.22% 100.00% -
Tax Rate 26.33 % 26.39 % 17.54 % 25.44 % 27.20 % 24.93 % - % -
  QoQ % -0.23% 50.46% -31.05% -6.47% 9.11% 0.00% -
  Horiz. % 105.62% 105.86% 70.36% 102.05% 109.11% 100.00% -
Total Cost 153,846 125,051 142,991 111,008 130,964 106,071 0 -
  QoQ % 23.03% -12.55% 28.81% -15.24% 23.47% 0.00% -
  Horiz. % 145.04% 117.89% 134.81% 104.65% 123.47% 100.00% -
Net Worth 199,237 194,139 161,740 142,466 122,837 103,875 - -
  QoQ % 2.63% 20.03% 13.53% 15.98% 18.25% 0.00% -
  Horiz. % 191.80% 186.90% 155.71% 137.15% 118.25% 100.00% -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,579 - 5,591 - 3,319 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.94% 0.00% 168.41% 0.00% 100.00% - -
Div Payout % 39.14 % - % 56.00 % - % 39.45 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.21% 0.00% 141.95% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 199,237 194,139 161,740 142,466 122,837 103,875 - -
  QoQ % 2.63% 20.03% 13.53% 15.98% 18.25% 0.00% -
  Horiz. % 191.80% 186.90% 155.71% 137.15% 118.25% 100.00% -
NOSH 228,982 229,208 199,680 187,455 165,996 164,881 - -
  QoQ % -0.10% 14.79% 6.52% 12.93% 0.68% 0.00% -
  Horiz. % 138.88% 139.01% 121.10% 113.69% 100.68% 100.00% -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.07 % 7.10 % 6.53 % 7.03 % 6.04 % 8.43 % - % -
  QoQ % -0.42% 8.73% -7.11% 16.39% -28.35% 0.00% -
  Horiz. % 83.87% 84.22% 77.46% 83.39% 71.65% 100.00% -
ROE 5.87 % 4.92 % 6.17 % 5.89 % 6.85 % 9.40 % - % -
  QoQ % 19.31% -20.26% 4.75% -14.01% -27.13% 0.00% -
  Horiz. % 62.45% 52.34% 65.64% 62.66% 72.87% 100.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.30 58.73 76.61 63.70 83.97 70.25 - -
  QoQ % 23.11% -23.34% 20.27% -24.14% 19.53% 0.00% -
  Horiz. % 102.92% 83.60% 109.05% 90.68% 119.53% 100.00% -
EPS 5.11 4.17 5.00 4.48 5.07 5.92 0.00 -
  QoQ % 22.54% -16.60% 11.61% -11.64% -14.36% 0.00% -
  Horiz. % 86.32% 70.44% 84.46% 75.68% 85.64% 100.00% -
DPS 2.00 0.00 2.80 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 140.00% 0.00% 100.00% - -
NAPS 0.8701 0.8470 0.8100 0.7600 0.7400 0.6300 0.0000 -
  QoQ % 2.73% 4.57% 6.58% 2.70% 17.46% 0.00% -
  Horiz. % 138.11% 134.44% 128.57% 120.63% 117.46% 100.00% -
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.88 40.56 46.09 35.98 42.00 34.90 - -
  QoQ % 22.98% -12.00% 28.10% -14.33% 20.34% 0.00% -
  Horiz. % 142.92% 116.22% 132.06% 103.09% 120.34% 100.00% -
EPS 3.53 2.88 3.01 2.53 2.54 2.94 0.00 -
  QoQ % 22.57% -4.32% 18.97% -0.39% -13.61% 0.00% -
  Horiz. % 120.07% 97.96% 102.38% 86.05% 86.39% 100.00% -
DPS 1.38 0.00 1.68 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.00% 0.00% 168.00% 0.00% 100.00% - -
NAPS 0.6003 0.5850 0.4873 0.4293 0.3701 0.3130 0.0000 -
  QoQ % 2.62% 20.05% 13.51% 16.00% 18.24% 0.00% -
  Horiz. % 191.79% 186.90% 155.69% 137.16% 118.24% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.8100 1.7600 1.5600 1.1300 0.9600 0.0000 0.0000 -
P/RPS 2.50 3.00 2.04 1.77 1.14 0.00 0.00 -
  QoQ % -16.67% 47.06% 15.25% 55.26% 0.00% 0.00% -
  Horiz. % 219.30% 263.16% 178.95% 155.26% 100.00% - -
P/EPS 35.42 42.21 31.20 25.22 18.93 0.00 0.00 -
  QoQ % -16.09% 35.29% 23.71% 33.23% 0.00% 0.00% -
  Horiz. % 187.11% 222.98% 164.82% 133.23% 100.00% - -
EY 2.82 2.37 3.21 3.96 5.28 0.00 0.00 -
  QoQ % 18.99% -26.17% -18.94% -25.00% 0.00% 0.00% -
  Horiz. % 53.41% 44.89% 60.80% 75.00% 100.00% - -
DY 1.10 0.00 1.79 0.00 2.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.88% 0.00% 86.06% 0.00% 100.00% - -
P/NAPS 2.08 2.08 1.93 1.49 1.30 0.00 0.00 -
  QoQ % 0.00% 7.77% 29.53% 14.62% 0.00% 0.00% -
  Horiz. % 160.00% 160.00% 148.46% 114.62% 100.00% - -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 19/11/10 26/08/10 - - -
Price 1.4400 1.8000 1.5900 1.4700 1.0600 0.0000 0.0000 -
P/RPS 1.99 3.06 2.08 2.31 1.26 0.00 0.00 -
  QoQ % -34.97% 47.12% -9.96% 83.33% 0.00% 0.00% -
  Horiz. % 157.94% 242.86% 165.08% 183.33% 100.00% - -
P/EPS 28.18 43.17 31.80 32.81 20.91 0.00 0.00 -
  QoQ % -34.72% 35.75% -3.08% 56.91% 0.00% 0.00% -
  Horiz. % 134.77% 206.46% 152.08% 156.91% 100.00% - -
EY 3.55 2.32 3.14 3.05 4.78 0.00 0.00 -
  QoQ % 53.02% -26.11% 2.95% -36.19% 0.00% 0.00% -
  Horiz. % 74.27% 48.54% 65.69% 63.81% 100.00% - -
DY 1.39 0.00 1.76 0.00 1.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.54% 0.00% 93.12% 0.00% 100.00% - -
P/NAPS 1.65 2.13 1.96 1.93 1.43 0.00 0.00 -
  QoQ % -22.54% 8.67% 1.55% 34.97% 0.00% 0.00% -
  Horiz. % 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

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