Highlights

[KIMLUN] QoQ Quarter Result on 2010-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     18.89%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 159,928 165,546 134,609 152,975 119,406 139,380 115,832 23.97%
  QoQ % -3.39% 22.98% -12.01% 28.11% -14.33% 20.33% -
  Horiz. % 138.07% 142.92% 116.21% 132.07% 103.09% 120.33% 100.00%
PBT 13,274 15,881 12,984 12,107 11,264 11,560 13,003 1.38%
  QoQ % -16.42% 22.31% 7.24% 7.48% -2.56% -11.10% -
  Horiz. % 102.08% 122.13% 99.85% 93.11% 86.63% 88.90% 100.00%
Tax -3,492 -4,181 -3,426 -2,123 -2,866 -3,144 -3,242 5.07%
  QoQ % 16.48% -22.04% -61.38% 25.92% 8.84% 3.02% -
  Horiz. % 107.71% 128.96% 105.68% 65.48% 88.40% 96.98% 100.00%
NP 9,782 11,700 9,558 9,984 8,398 8,416 9,761 0.14%
  QoQ % -16.39% 22.41% -4.27% 18.89% -0.21% -13.78% -
  Horiz. % 100.22% 119.86% 97.92% 102.28% 86.04% 86.22% 100.00%
NP to SH 9,782 11,701 9,558 9,984 8,398 8,416 9,761 0.14%
  QoQ % -16.40% 22.42% -4.27% 18.89% -0.21% -13.78% -
  Horiz. % 100.22% 119.88% 97.92% 102.28% 86.04% 86.22% 100.00%
Tax Rate 26.31 % 26.33 % 26.39 % 17.54 % 25.44 % 27.20 % 24.93 % 3.65%
  QoQ % -0.08% -0.23% 50.46% -31.05% -6.47% 9.11% -
  Horiz. % 105.54% 105.62% 105.86% 70.36% 102.05% 109.11% 100.00%
Total Cost 150,146 153,846 125,051 142,991 111,008 130,964 106,071 26.04%
  QoQ % -2.41% 23.03% -12.55% 28.81% -15.24% 23.47% -
  Horiz. % 141.55% 145.04% 117.89% 134.81% 104.65% 123.47% 100.00%
Net Worth 204,574 199,237 194,139 161,740 142,466 122,837 103,875 57.05%
  QoQ % 2.68% 2.63% 20.03% 13.53% 15.98% 18.25% -
  Horiz. % 196.94% 191.80% 186.90% 155.71% 137.15% 118.25% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,579 - 5,591 - 3,319 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 99.21% 0.00% 141.95% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 204,574 199,237 194,139 161,740 142,466 122,837 103,875 57.05%
  QoQ % 2.68% 2.63% 20.03% 13.53% 15.98% 18.25% -
  Horiz. % 196.94% 191.80% 186.90% 155.71% 137.15% 118.25% 100.00%
NOSH 229,086 228,982 229,208 199,680 187,455 165,996 164,881 24.49%
  QoQ % 0.05% -0.10% 14.79% 6.52% 12.93% 0.68% -
  Horiz. % 138.94% 138.88% 139.01% 121.10% 113.69% 100.68% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.12 % 7.07 % 7.10 % 6.53 % 7.03 % 6.04 % 8.43 % -19.21%
  QoQ % -13.44% -0.42% 8.73% -7.11% 16.39% -28.35% -
  Horiz. % 72.60% 83.87% 84.22% 77.46% 83.39% 71.65% 100.00%
ROE 4.78 % 5.87 % 4.92 % 6.17 % 5.89 % 6.85 % 9.40 % -36.26%
  QoQ % -18.57% 19.31% -20.26% 4.75% -14.01% -27.13% -
  Horiz. % 50.85% 62.45% 52.34% 65.64% 62.66% 72.87% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.81 72.30 58.73 76.61 63.70 83.97 70.25 -0.42%
  QoQ % -3.44% 23.11% -23.34% 20.27% -24.14% 19.53% -
  Horiz. % 99.37% 102.92% 83.60% 109.05% 90.68% 119.53% 100.00%
EPS 4.27 5.11 4.17 5.00 4.48 5.07 5.92 -19.56%
  QoQ % -16.44% 22.54% -16.60% 11.61% -11.64% -14.36% -
  Horiz. % 72.13% 86.32% 70.44% 84.46% 75.68% 85.64% 100.00%
DPS 0.00 2.00 0.00 2.80 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 140.00% 0.00% 100.00% -
NAPS 0.8930 0.8701 0.8470 0.8100 0.7600 0.7400 0.6300 26.16%
  QoQ % 2.63% 2.73% 4.57% 6.58% 2.70% 17.46% -
  Horiz. % 141.75% 138.11% 134.44% 128.57% 120.63% 117.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.06 48.72 39.61 45.02 35.14 41.02 34.09 23.96%
  QoQ % -3.41% 23.00% -12.02% 28.12% -14.33% 20.33% -
  Horiz. % 138.05% 142.92% 116.19% 132.06% 103.08% 120.33% 100.00%
EPS 2.88 3.44 2.81 2.94 2.47 2.48 2.87 0.23%
  QoQ % -16.28% 22.42% -4.42% 19.03% -0.40% -13.59% -
  Horiz. % 100.35% 119.86% 97.91% 102.44% 86.06% 86.41% 100.00%
DPS 0.00 1.35 0.00 1.65 0.00 0.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.76% 0.00% 168.37% 0.00% 100.00% -
NAPS 0.6020 0.5863 0.5713 0.4760 0.4192 0.3615 0.3057 57.04%
  QoQ % 2.68% 2.63% 20.02% 13.55% 15.96% 18.25% -
  Horiz. % 196.93% 191.79% 186.88% 155.71% 137.13% 118.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.1100 1.8100 1.7600 1.5600 1.1300 0.9600 0.0000 -
P/RPS 1.59 2.50 3.00 2.04 1.77 1.14 0.00 -
  QoQ % -36.40% -16.67% 47.06% 15.25% 55.26% 0.00% -
  Horiz. % 139.47% 219.30% 263.16% 178.95% 155.26% 100.00% -
P/EPS 26.00 35.42 42.21 31.20 25.22 18.93 0.00 -
  QoQ % -26.60% -16.09% 35.29% 23.71% 33.23% 0.00% -
  Horiz. % 137.35% 187.11% 222.98% 164.82% 133.23% 100.00% -
EY 3.85 2.82 2.37 3.21 3.96 5.28 0.00 -
  QoQ % 36.52% 18.99% -26.17% -18.94% -25.00% 0.00% -
  Horiz. % 72.92% 53.41% 44.89% 60.80% 75.00% 100.00% -
DY 0.00 1.10 0.00 1.79 0.00 2.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.88% 0.00% 86.06% 0.00% 100.00% -
P/NAPS 1.24 2.08 2.08 1.93 1.49 1.30 0.00 -
  QoQ % -40.38% 0.00% 7.77% 29.53% 14.62% 0.00% -
  Horiz. % 95.38% 160.00% 160.00% 148.46% 114.62% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 25/05/11 25/02/11 19/11/10 26/08/10 - -
Price 1.4700 1.4400 1.8000 1.5900 1.4700 1.0600 0.0000 -
P/RPS 2.11 1.99 3.06 2.08 2.31 1.26 0.00 -
  QoQ % 6.03% -34.97% 47.12% -9.96% 83.33% 0.00% -
  Horiz. % 167.46% 157.94% 242.86% 165.08% 183.33% 100.00% -
P/EPS 34.43 28.18 43.17 31.80 32.81 20.91 0.00 -
  QoQ % 22.18% -34.72% 35.75% -3.08% 56.91% 0.00% -
  Horiz. % 164.66% 134.77% 206.46% 152.08% 156.91% 100.00% -
EY 2.90 3.55 2.32 3.14 3.05 4.78 0.00 -
  QoQ % -18.31% 53.02% -26.11% 2.95% -36.19% 0.00% -
  Horiz. % 60.67% 74.27% 48.54% 65.69% 63.81% 100.00% -
DY 0.00 1.39 0.00 1.76 0.00 1.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.54% 0.00% 93.12% 0.00% 100.00% -
P/NAPS 1.65 1.65 2.13 1.96 1.93 1.43 0.00 -
  QoQ % 0.00% -22.54% 8.67% 1.55% 34.97% 0.00% -
  Horiz. % 115.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS