Highlights

[KIMLUN] QoQ Quarter Result on 2011-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     19.30%    YoY -     16.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 215,001 247,797 198,347 192,051 159,928 165,546 134,609 36.52%
  QoQ % -13.24% 24.93% 3.28% 20.09% -3.39% 22.98% -
  Horiz. % 159.72% 184.09% 147.35% 142.67% 118.81% 122.98% 100.00%
PBT 15,759 19,709 14,027 16,152 13,274 15,881 12,984 13.74%
  QoQ % -20.04% 40.51% -13.16% 21.68% -16.42% 22.31% -
  Horiz. % 121.37% 151.79% 108.03% 124.40% 102.23% 122.31% 100.00%
Tax -4,044 -4,984 -3,434 -4,518 -3,492 -4,181 -3,426 11.66%
  QoQ % 18.86% -45.14% 23.99% -29.38% 16.48% -22.04% -
  Horiz. % 118.04% 145.48% 100.23% 131.87% 101.93% 122.04% 100.00%
NP 11,715 14,725 10,593 11,634 9,782 11,700 9,558 14.49%
  QoQ % -20.44% 39.01% -8.95% 18.93% -16.39% 22.41% -
  Horiz. % 122.57% 154.06% 110.83% 121.72% 102.34% 122.41% 100.00%
NP to SH 11,793 14,745 10,613 11,670 9,782 11,701 9,558 14.99%
  QoQ % -20.02% 38.93% -9.06% 19.30% -16.40% 22.42% -
  Horiz. % 123.38% 154.27% 111.04% 122.10% 102.34% 122.42% 100.00%
Tax Rate 25.66 % 25.29 % 24.48 % 27.97 % 26.31 % 26.33 % 26.39 % -1.85%
  QoQ % 1.46% 3.31% -12.48% 6.31% -0.08% -0.23% -
  Horiz. % 97.23% 95.83% 92.76% 105.99% 99.70% 99.77% 100.00%
Total Cost 203,286 233,072 187,754 180,417 150,146 153,846 125,051 38.13%
  QoQ % -12.78% 24.14% 4.07% 20.16% -2.41% 23.03% -
  Horiz. % 162.56% 186.38% 150.14% 144.27% 120.07% 123.03% 100.00%
Net Worth 259,636 246,458 234,644 215,982 204,574 199,237 194,139 21.32%
  QoQ % 5.35% 5.03% 8.64% 5.58% 2.68% 2.63% -
  Horiz. % 133.74% 126.95% 120.86% 111.25% 105.37% 102.63% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 7,094 - 4,579 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 154.91% 0.00% 100.00% -
Div Payout % - % - % - % 60.79 % - % 39.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.31% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 259,636 246,458 234,644 215,982 204,574 199,237 194,139 21.32%
  QoQ % 5.35% 5.03% 8.64% 5.58% 2.68% 2.63% -
  Horiz. % 133.74% 126.95% 120.86% 111.25% 105.37% 102.63% 100.00%
NOSH 237,762 236,298 231,724 228,843 229,086 228,982 229,208 2.47%
  QoQ % 0.62% 1.97% 1.26% -0.11% 0.05% -0.10% -
  Horiz. % 103.73% 103.09% 101.10% 99.84% 99.95% 99.90% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.45 % 5.94 % 5.34 % 6.06 % 6.12 % 7.07 % 7.10 % -16.12%
  QoQ % -8.25% 11.24% -11.88% -0.98% -13.44% -0.42% -
  Horiz. % 76.76% 83.66% 75.21% 85.35% 86.20% 99.58% 100.00%
ROE 4.54 % 5.98 % 4.52 % 5.40 % 4.78 % 5.87 % 4.92 % -5.20%
  QoQ % -24.08% 32.30% -16.30% 12.97% -18.57% 19.31% -
  Horiz. % 92.28% 121.54% 91.87% 109.76% 97.15% 119.31% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.43 104.87 85.60 83.92 69.81 72.30 58.73 33.24%
  QoQ % -13.77% 22.51% 2.00% 20.21% -3.44% 23.11% -
  Horiz. % 153.98% 178.56% 145.75% 142.89% 118.87% 123.11% 100.00%
EPS 4.96 6.24 4.58 5.10 4.27 5.11 4.17 12.23%
  QoQ % -20.51% 36.24% -10.20% 19.44% -16.44% 22.54% -
  Horiz. % 118.94% 149.64% 109.83% 122.30% 102.40% 122.54% 100.00%
DPS 0.00 0.00 0.00 3.10 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.00% 0.00% 100.00% -
NAPS 1.0920 1.0430 1.0126 0.9438 0.8930 0.8701 0.8470 18.40%
  QoQ % 4.70% 3.00% 7.29% 5.69% 2.63% 2.73% -
  Horiz. % 128.93% 123.14% 119.55% 111.43% 105.43% 102.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 64.78 74.66 59.76 57.87 48.19 49.88 40.56 36.52%
  QoQ % -13.23% 24.93% 3.27% 20.09% -3.39% 22.98% -
  Horiz. % 159.71% 184.07% 147.34% 142.68% 118.81% 122.98% 100.00%
EPS 3.55 4.44 3.20 3.52 2.95 3.53 2.88 14.92%
  QoQ % -20.05% 38.75% -9.09% 19.32% -16.43% 22.57% -
  Horiz. % 123.26% 154.17% 111.11% 122.22% 102.43% 122.57% 100.00%
DPS 0.00 0.00 0.00 2.14 0.00 1.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.07% 0.00% 100.00% -
NAPS 0.7823 0.7426 0.7070 0.6508 0.6164 0.6003 0.5850 21.32%
  QoQ % 5.35% 5.04% 8.64% 5.58% 2.68% 2.62% -
  Horiz. % 133.73% 126.94% 120.85% 111.25% 105.37% 102.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.3000 1.5100 1.6100 1.3700 1.1100 1.8100 1.7600 -
P/RPS 1.44 1.44 1.88 1.63 1.59 2.50 3.00 -38.61%
  QoQ % 0.00% -23.40% 15.34% 2.52% -36.40% -16.67% -
  Horiz. % 48.00% 48.00% 62.67% 54.33% 53.00% 83.33% 100.00%
P/EPS 26.21 24.20 35.15 26.87 26.00 35.42 42.21 -27.15%
  QoQ % 8.31% -31.15% 30.82% 3.35% -26.60% -16.09% -
  Horiz. % 62.09% 57.33% 83.27% 63.66% 61.60% 83.91% 100.00%
EY 3.82 4.13 2.84 3.72 3.85 2.82 2.37 37.35%
  QoQ % -7.51% 45.42% -23.66% -3.38% 36.52% 18.99% -
  Horiz. % 161.18% 174.26% 119.83% 156.96% 162.45% 118.99% 100.00%
DY 0.00 0.00 0.00 2.26 0.00 1.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 205.45% 0.00% 100.00% -
P/NAPS 1.19 1.45 1.59 1.45 1.24 2.08 2.08 -31.01%
  QoQ % -17.93% -8.81% 9.66% 16.94% -40.38% 0.00% -
  Horiz. % 57.21% 69.71% 76.44% 69.71% 59.62% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 -
Price 1.3700 1.4000 1.4700 1.5000 1.4700 1.4400 1.8000 -
P/RPS 1.52 1.34 1.72 1.79 2.11 1.99 3.06 -37.20%
  QoQ % 13.43% -22.09% -3.91% -15.17% 6.03% -34.97% -
  Horiz. % 49.67% 43.79% 56.21% 58.50% 68.95% 65.03% 100.00%
P/EPS 27.62 22.44 32.10 29.41 34.43 28.18 43.17 -25.69%
  QoQ % 23.08% -30.09% 9.15% -14.58% 22.18% -34.72% -
  Horiz. % 63.98% 51.98% 74.36% 68.13% 79.75% 65.28% 100.00%
EY 3.62 4.46 3.12 3.40 2.90 3.55 2.32 34.42%
  QoQ % -18.83% 42.95% -8.24% 17.24% -18.31% 53.02% -
  Horiz. % 156.03% 192.24% 134.48% 146.55% 125.00% 153.02% 100.00%
DY 0.00 0.00 0.00 2.07 0.00 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 148.92% 0.00% 100.00% -
P/NAPS 1.25 1.34 1.45 1.59 1.65 1.65 2.13 -29.84%
  QoQ % -6.72% -7.59% -8.81% -3.64% 0.00% -22.54% -
  Horiz. % 58.69% 62.91% 68.08% 74.65% 77.46% 77.46% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers