Highlights

[KIMLUN] QoQ Quarter Result on 2011-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -16.40%    YoY -     16.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 247,797 198,347 192,051 159,928 165,546 134,609 152,975 37.97%
  QoQ % 24.93% 3.28% 20.09% -3.39% 22.98% -12.01% -
  Horiz. % 161.99% 129.66% 125.54% 104.55% 108.22% 87.99% 100.00%
PBT 19,709 14,027 16,152 13,274 15,881 12,984 12,107 38.42%
  QoQ % 40.51% -13.16% 21.68% -16.42% 22.31% 7.24% -
  Horiz. % 162.79% 115.86% 133.41% 109.64% 131.17% 107.24% 100.00%
Tax -4,984 -3,434 -4,518 -3,492 -4,181 -3,426 -2,123 76.73%
  QoQ % -45.14% 23.99% -29.38% 16.48% -22.04% -61.38% -
  Horiz. % 234.76% 161.75% 212.81% 164.48% 196.94% 161.38% 100.00%
NP 14,725 10,593 11,634 9,782 11,700 9,558 9,984 29.60%
  QoQ % 39.01% -8.95% 18.93% -16.39% 22.41% -4.27% -
  Horiz. % 147.49% 106.10% 116.53% 97.98% 117.19% 95.73% 100.00%
NP to SH 14,745 10,613 11,670 9,782 11,701 9,558 9,984 29.72%
  QoQ % 38.93% -9.06% 19.30% -16.40% 22.42% -4.27% -
  Horiz. % 147.69% 106.30% 116.89% 97.98% 117.20% 95.73% 100.00%
Tax Rate 25.29 % 24.48 % 27.97 % 26.31 % 26.33 % 26.39 % 17.54 % 27.66%
  QoQ % 3.31% -12.48% 6.31% -0.08% -0.23% 50.46% -
  Horiz. % 144.18% 139.57% 159.46% 150.00% 150.11% 150.46% 100.00%
Total Cost 233,072 187,754 180,417 150,146 153,846 125,051 142,991 38.54%
  QoQ % 24.14% 4.07% 20.16% -2.41% 23.03% -12.55% -
  Horiz. % 163.00% 131.30% 126.17% 105.00% 107.59% 87.45% 100.00%
Net Worth 246,458 234,644 215,982 204,574 199,237 194,139 161,740 32.45%
  QoQ % 5.03% 8.64% 5.58% 2.68% 2.63% 20.03% -
  Horiz. % 152.38% 145.07% 133.54% 126.48% 123.18% 120.03% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,094 - 4,579 - 5,591 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 108.55% 0.00% 69.89% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 246,458 234,644 215,982 204,574 199,237 194,139 161,740 32.45%
  QoQ % 5.03% 8.64% 5.58% 2.68% 2.63% 20.03% -
  Horiz. % 152.38% 145.07% 133.54% 126.48% 123.18% 120.03% 100.00%
NOSH 236,298 231,724 228,843 229,086 228,982 229,208 199,680 11.89%
  QoQ % 1.97% 1.26% -0.11% 0.05% -0.10% 14.79% -
  Horiz. % 118.34% 116.05% 114.60% 114.73% 114.67% 114.79% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.94 % 5.34 % 6.06 % 6.12 % 7.07 % 7.10 % 6.53 % -6.12%
  QoQ % 11.24% -11.88% -0.98% -13.44% -0.42% 8.73% -
  Horiz. % 90.96% 81.78% 92.80% 93.72% 108.27% 108.73% 100.00%
ROE 5.98 % 4.52 % 5.40 % 4.78 % 5.87 % 4.92 % 6.17 % -2.07%
  QoQ % 32.30% -16.30% 12.97% -18.57% 19.31% -20.26% -
  Horiz. % 96.92% 73.26% 87.52% 77.47% 95.14% 79.74% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 104.87 85.60 83.92 69.81 72.30 58.73 76.61 23.31%
  QoQ % 22.51% 2.00% 20.21% -3.44% 23.11% -23.34% -
  Horiz. % 136.89% 111.73% 109.54% 91.12% 94.37% 76.66% 100.00%
EPS 6.24 4.58 5.10 4.27 5.11 4.17 5.00 15.93%
  QoQ % 36.24% -10.20% 19.44% -16.44% 22.54% -16.60% -
  Horiz. % 124.80% 91.60% 102.00% 85.40% 102.20% 83.40% 100.00%
DPS 0.00 0.00 3.10 0.00 2.00 0.00 2.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.71% 0.00% 71.43% 0.00% 100.00%
NAPS 1.0430 1.0126 0.9438 0.8930 0.8701 0.8470 0.8100 18.38%
  QoQ % 3.00% 7.29% 5.69% 2.63% 2.73% 4.57% -
  Horiz. % 128.77% 125.01% 116.52% 110.25% 107.42% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.92 58.37 56.52 47.06 48.72 39.61 45.02 37.96%
  QoQ % 24.93% 3.27% 20.10% -3.41% 23.00% -12.02% -
  Horiz. % 161.97% 129.65% 125.54% 104.53% 108.22% 87.98% 100.00%
EPS 4.34 3.12 3.43 2.88 3.44 2.81 2.94 29.68%
  QoQ % 39.10% -9.04% 19.10% -16.28% 22.42% -4.42% -
  Horiz. % 147.62% 106.12% 116.67% 97.96% 117.01% 95.58% 100.00%
DPS 0.00 0.00 2.09 0.00 1.35 0.00 1.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 81.82% 0.00% 100.00%
NAPS 0.7253 0.6905 0.6356 0.6020 0.5863 0.5713 0.4760 32.45%
  QoQ % 5.04% 8.64% 5.58% 2.68% 2.63% 20.02% -
  Horiz. % 152.37% 145.06% 133.53% 126.47% 123.17% 120.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.5100 1.6100 1.3700 1.1100 1.8100 1.7600 1.5600 -
P/RPS 1.44 1.88 1.63 1.59 2.50 3.00 2.04 -20.74%
  QoQ % -23.40% 15.34% 2.52% -36.40% -16.67% 47.06% -
  Horiz. % 70.59% 92.16% 79.90% 77.94% 122.55% 147.06% 100.00%
P/EPS 24.20 35.15 26.87 26.00 35.42 42.21 31.20 -15.59%
  QoQ % -31.15% 30.82% 3.35% -26.60% -16.09% 35.29% -
  Horiz. % 77.56% 112.66% 86.12% 83.33% 113.53% 135.29% 100.00%
EY 4.13 2.84 3.72 3.85 2.82 2.37 3.21 18.31%
  QoQ % 45.42% -23.66% -3.38% 36.52% 18.99% -26.17% -
  Horiz. % 128.66% 88.47% 115.89% 119.94% 87.85% 73.83% 100.00%
DY 0.00 0.00 2.26 0.00 1.10 0.00 1.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.26% 0.00% 61.45% 0.00% 100.00%
P/NAPS 1.45 1.59 1.45 1.24 2.08 2.08 1.93 -17.37%
  QoQ % -8.81% 9.66% 16.94% -40.38% 0.00% 7.77% -
  Horiz. % 75.13% 82.38% 75.13% 64.25% 107.77% 107.77% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 -
Price 1.4000 1.4700 1.5000 1.4700 1.4400 1.8000 1.5900 -
P/RPS 1.34 1.72 1.79 2.11 1.99 3.06 2.08 -25.43%
  QoQ % -22.09% -3.91% -15.17% 6.03% -34.97% 47.12% -
  Horiz. % 64.42% 82.69% 86.06% 101.44% 95.67% 147.12% 100.00%
P/EPS 22.44 32.10 29.41 34.43 28.18 43.17 31.80 -20.76%
  QoQ % -30.09% 9.15% -14.58% 22.18% -34.72% 35.75% -
  Horiz. % 70.57% 100.94% 92.48% 108.27% 88.62% 135.75% 100.00%
EY 4.46 3.12 3.40 2.90 3.55 2.32 3.14 26.39%
  QoQ % 42.95% -8.24% 17.24% -18.31% 53.02% -26.11% -
  Horiz. % 142.04% 99.36% 108.28% 92.36% 113.06% 73.89% 100.00%
DY 0.00 0.00 2.07 0.00 1.39 0.00 1.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.61% 0.00% 78.98% 0.00% 100.00%
P/NAPS 1.34 1.45 1.59 1.65 1.65 2.13 1.96 -22.41%
  QoQ % -7.59% -8.81% -3.64% 0.00% -22.54% 8.67% -
  Horiz. % 68.37% 73.98% 81.12% 84.18% 84.18% 108.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. DUFU technology product used for Covid-19 detection? News1
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers