Highlights

[KIMLUN] QoQ Quarter Result on 2012-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -20.02%    YoY -     20.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 234,272 214,403 235,412 215,001 247,797 198,347 192,051 14.18%
  QoQ % 9.27% -8.92% 9.49% -13.24% 24.93% 3.28% -
  Horiz. % 121.98% 111.64% 122.58% 111.95% 129.03% 103.28% 100.00%
PBT 9,145 11,815 11,240 15,759 19,709 14,027 16,152 -31.58%
  QoQ % -22.60% 5.12% -28.68% -20.04% 40.51% -13.16% -
  Horiz. % 56.62% 73.15% 69.59% 97.57% 122.02% 86.84% 100.00%
Tax -2,157 -2,929 1,112 -4,044 -4,984 -3,434 -4,518 -38.94%
  QoQ % 26.36% -363.40% 127.50% 18.86% -45.14% 23.99% -
  Horiz. % 47.74% 64.83% -24.61% 89.51% 110.31% 76.01% 100.00%
NP 6,988 8,886 12,352 11,715 14,725 10,593 11,634 -28.83%
  QoQ % -21.36% -28.06% 5.44% -20.44% 39.01% -8.95% -
  Horiz. % 60.07% 76.38% 106.17% 100.70% 126.57% 91.05% 100.00%
NP to SH 7,032 8,955 12,350 11,793 14,745 10,613 11,670 -28.68%
  QoQ % -21.47% -27.49% 4.72% -20.02% 38.93% -9.06% -
  Horiz. % 60.26% 76.74% 105.83% 101.05% 126.35% 90.94% 100.00%
Tax Rate 23.59 % 24.79 % -9.89 % 25.66 % 25.29 % 24.48 % 27.97 % -10.74%
  QoQ % -4.84% 350.66% -138.54% 1.46% 3.31% -12.48% -
  Horiz. % 84.34% 88.63% -35.36% 91.74% 90.42% 87.52% 100.00%
Total Cost 227,284 205,517 223,060 203,286 233,072 187,754 180,417 16.66%
  QoQ % 10.59% -7.86% 9.73% -12.78% 24.14% 4.07% -
  Horiz. % 125.98% 113.91% 123.64% 112.68% 129.19% 104.07% 100.00%
Net Worth 279,810 284,200 272,526 259,636 246,458 234,644 215,982 18.86%
  QoQ % -1.54% 4.28% 4.96% 5.35% 5.03% 8.64% -
  Horiz. % 129.55% 131.59% 126.18% 120.21% 114.11% 108.64% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 11,447 - - - 7,094 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 161.37% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 92.69 % - % - % - % 60.79 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 152.48% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 279,810 284,200 272,526 259,636 246,458 234,644 215,982 18.86%
  QoQ % -1.54% 4.28% 4.96% 5.35% 5.03% 8.64% -
  Horiz. % 129.55% 131.59% 126.18% 120.21% 114.11% 108.64% 100.00%
NOSH 240,821 240,725 238,493 237,762 236,298 231,724 228,843 3.46%
  QoQ % 0.04% 0.94% 0.31% 0.62% 1.97% 1.26% -
  Horiz. % 105.23% 105.19% 104.22% 103.90% 103.26% 101.26% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.98 % 4.14 % 5.25 % 5.45 % 5.94 % 5.34 % 6.06 % -37.73%
  QoQ % -28.02% -21.14% -3.67% -8.25% 11.24% -11.88% -
  Horiz. % 49.17% 68.32% 86.63% 89.93% 98.02% 88.12% 100.00%
ROE 2.51 % 3.15 % 4.53 % 4.54 % 5.98 % 4.52 % 5.40 % -40.02%
  QoQ % -20.32% -30.46% -0.22% -24.08% 32.30% -16.30% -
  Horiz. % 46.48% 58.33% 83.89% 84.07% 110.74% 83.70% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 97.28 89.07 98.71 90.43 104.87 85.60 83.92 10.36%
  QoQ % 9.22% -9.77% 9.16% -13.77% 22.51% 2.00% -
  Horiz. % 115.92% 106.14% 117.62% 107.76% 124.96% 102.00% 100.00%
EPS 2.92 3.72 5.18 4.96 6.24 4.58 5.10 -31.07%
  QoQ % -21.51% -28.19% 4.44% -20.51% 36.24% -10.20% -
  Horiz. % 57.25% 72.94% 101.57% 97.25% 122.35% 89.80% 100.00%
DPS 0.00 0.00 4.80 0.00 0.00 0.00 3.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 154.84% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1619 1.1806 1.1427 1.0920 1.0430 1.0126 0.9438 14.88%
  QoQ % -1.58% 3.32% 4.64% 4.70% 3.00% 7.29% -
  Horiz. % 123.11% 125.09% 121.07% 115.70% 110.51% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.94 63.09 69.28 63.27 72.92 58.37 56.52 14.17%
  QoQ % 9.27% -8.93% 9.50% -13.23% 24.93% 3.27% -
  Horiz. % 121.97% 111.62% 122.58% 111.94% 129.02% 103.27% 100.00%
EPS 2.07 2.64 3.63 3.47 4.34 3.12 3.43 -28.61%
  QoQ % -21.59% -27.27% 4.61% -20.05% 39.10% -9.04% -
  Horiz. % 60.35% 76.97% 105.83% 101.17% 126.53% 90.96% 100.00%
DPS 0.00 0.00 3.37 0.00 0.00 0.00 2.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 161.24% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8234 0.8363 0.8020 0.7640 0.7253 0.6905 0.6356 18.86%
  QoQ % -1.54% 4.28% 4.97% 5.34% 5.04% 8.64% -
  Horiz. % 129.55% 131.58% 126.18% 120.20% 114.11% 108.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.0600 1.4700 1.3900 1.3000 1.5100 1.6100 1.3700 -
P/RPS 2.12 1.65 1.41 1.44 1.44 1.88 1.63 19.17%
  QoQ % 28.48% 17.02% -2.08% 0.00% -23.40% 15.34% -
  Horiz. % 130.06% 101.23% 86.50% 88.34% 88.34% 115.34% 100.00%
P/EPS 70.55 39.52 26.84 26.21 24.20 35.15 26.87 90.43%
  QoQ % 78.52% 47.24% 2.40% 8.31% -31.15% 30.82% -
  Horiz. % 262.56% 147.08% 99.89% 97.54% 90.06% 130.82% 100.00%
EY 1.42 2.53 3.73 3.82 4.13 2.84 3.72 -47.41%
  QoQ % -43.87% -32.17% -2.36% -7.51% 45.42% -23.66% -
  Horiz. % 38.17% 68.01% 100.27% 102.69% 111.02% 76.34% 100.00%
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 152.65% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.77 1.25 1.22 1.19 1.45 1.59 1.45 14.23%
  QoQ % 41.60% 2.46% 2.52% -17.93% -8.81% 9.66% -
  Horiz. % 122.07% 86.21% 84.14% 82.07% 100.00% 109.66% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 27/02/12 -
Price 1.8600 2.0200 1.3400 1.3700 1.4000 1.4700 1.5000 -
P/RPS 1.91 2.27 1.36 1.52 1.34 1.72 1.79 4.42%
  QoQ % -15.86% 66.91% -10.53% 13.43% -22.09% -3.91% -
  Horiz. % 106.70% 126.82% 75.98% 84.92% 74.86% 96.09% 100.00%
P/EPS 63.70 54.30 25.88 27.62 22.44 32.10 29.41 67.48%
  QoQ % 17.31% 109.81% -6.30% 23.08% -30.09% 9.15% -
  Horiz. % 216.59% 184.63% 88.00% 93.91% 76.30% 109.15% 100.00%
EY 1.57 1.84 3.86 3.62 4.46 3.12 3.40 -40.29%
  QoQ % -14.67% -52.33% 6.63% -18.83% 42.95% -8.24% -
  Horiz. % 46.18% 54.12% 113.53% 106.47% 131.18% 91.76% 100.00%
DY 0.00 0.00 3.58 0.00 0.00 0.00 2.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 172.95% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.71 1.17 1.25 1.34 1.45 1.59 0.42%
  QoQ % -6.43% 46.15% -6.40% -6.72% -7.59% -8.81% -
  Horiz. % 100.63% 107.55% 73.58% 78.62% 84.28% 91.19% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers