Highlights

[KIMLUN] QoQ Quarter Result on 2009-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 119,406 139,380 115,832 0 - 0 0 -
  QoQ % -14.33% 20.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.09% 120.33% 100.00% - - - -
PBT 11,264 11,560 13,003 0 - 0 0 -
  QoQ % -2.56% -11.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.63% 88.90% 100.00% - - - -
Tax -2,866 -3,144 -3,242 0 - 0 0 -
  QoQ % 8.84% 3.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.40% 96.98% 100.00% - - - -
NP 8,398 8,416 9,761 0 - 0 0 -
  QoQ % -0.21% -13.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.04% 86.22% 100.00% - - - -
NP to SH 8,398 8,416 9,761 0 - 0 0 -
  QoQ % -0.21% -13.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.04% 86.22% 100.00% - - - -
Tax Rate 25.44 % 27.20 % 24.93 % - % - % - % - % -
  QoQ % -6.47% 9.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.05% 109.11% 100.00% - - - -
Total Cost 111,008 130,964 106,071 0 - 0 0 -
  QoQ % -15.24% 23.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.65% 123.47% 100.00% - - - -
Net Worth 142,466 122,837 103,875 - - - - -
  QoQ % 15.98% 18.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.15% 118.25% 100.00% - - - -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,319 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 39.45 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 142,466 122,837 103,875 - - - - -
  QoQ % 15.98% 18.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.15% 118.25% 100.00% - - - -
NOSH 187,455 165,996 164,881 - - - - -
  QoQ % 12.93% 0.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.69% 100.68% 100.00% - - - -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.03 % 6.04 % 8.43 % - % - % - % - % -
  QoQ % 16.39% -28.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.39% 71.65% 100.00% - - - -
ROE 5.89 % 6.85 % 9.40 % - % - % - % - % -
  QoQ % -14.01% -27.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.66% 72.87% 100.00% - - - -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.70 83.97 70.25 - - - - -
  QoQ % -24.14% 19.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.68% 119.53% 100.00% - - - -
EPS 4.48 5.07 5.92 0.00 - 0.00 0.00 -
  QoQ % -11.64% -14.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.68% 85.64% 100.00% - - - -
DPS 0.00 2.00 0.00 0.00 - 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7600 0.7400 0.6300 0.0000 - - - -
  QoQ % 2.70% 17.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.63% 117.46% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.14 41.02 34.09 - - - - -
  QoQ % -14.33% 20.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.08% 120.33% 100.00% - - - -
EPS 2.47 2.48 2.87 0.00 - 0.00 0.00 -
  QoQ % -0.40% -13.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.06% 86.41% 100.00% - - - -
DPS 0.00 0.98 0.00 0.00 - 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4192 0.3615 0.3057 0.0000 - - - -
  QoQ % 15.96% 18.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.13% 118.25% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 1.1300 0.9600 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.77 1.14 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 55.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.26% 100.00% - - - - -
P/EPS 25.22 18.93 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 33.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.23% 100.00% - - - - -
EY 3.96 5.28 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.49 1.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 14.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.62% 100.00% - - - - -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 26/08/10 - - - - - -
Price 1.4700 1.0600 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.31 1.26 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 83.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 100.00% - - - - -
P/EPS 32.81 20.91 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 56.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.91% 100.00% - - - - -
EY 3.05 4.78 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -36.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.81% 100.00% - - - - -
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.93 1.43 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 34.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers