Highlights

[KIMLUN] QoQ Quarter Result on 2012-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     4.72%    YoY -     5.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 227,420 234,272 214,403 235,412 215,001 247,797 198,347 9.54%
  QoQ % -2.92% 9.27% -8.92% 9.49% -13.24% 24.93% -
  Horiz. % 114.66% 118.11% 108.09% 118.69% 108.40% 124.93% 100.00%
PBT 7,727 9,145 11,815 11,240 15,759 19,709 14,027 -32.78%
  QoQ % -15.51% -22.60% 5.12% -28.68% -20.04% 40.51% -
  Horiz. % 55.09% 65.20% 84.23% 80.13% 112.35% 140.51% 100.00%
Tax -831 -2,157 -2,929 1,112 -4,044 -4,984 -3,434 -61.13%
  QoQ % 61.47% 26.36% -363.40% 127.50% 18.86% -45.14% -
  Horiz. % 24.20% 62.81% 85.29% -32.38% 117.76% 145.14% 100.00%
NP 6,896 6,988 8,886 12,352 11,715 14,725 10,593 -24.87%
  QoQ % -1.32% -21.36% -28.06% 5.44% -20.44% 39.01% -
  Horiz. % 65.10% 65.97% 83.89% 116.61% 110.59% 139.01% 100.00%
NP to SH 6,913 7,032 8,955 12,350 11,793 14,745 10,613 -24.84%
  QoQ % -1.69% -21.47% -27.49% 4.72% -20.02% 38.93% -
  Horiz. % 65.14% 66.26% 84.38% 116.37% 111.12% 138.93% 100.00%
Tax Rate 10.75 % 23.59 % 24.79 % -9.89 % 25.66 % 25.29 % 24.48 % -42.20%
  QoQ % -54.43% -4.84% 350.66% -138.54% 1.46% 3.31% -
  Horiz. % 43.91% 96.36% 101.27% -40.40% 104.82% 103.31% 100.00%
Total Cost 220,524 227,284 205,517 223,060 203,286 233,072 187,754 11.31%
  QoQ % -2.97% 10.59% -7.86% 9.73% -12.78% 24.14% -
  Horiz. % 117.45% 121.05% 109.46% 118.80% 108.27% 124.14% 100.00%
Net Worth 285,785 279,810 284,200 272,526 259,636 246,458 234,644 14.03%
  QoQ % 2.14% -1.54% 4.28% 4.96% 5.35% 5.03% -
  Horiz. % 121.79% 119.25% 121.12% 116.14% 110.65% 105.03% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 11,447 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 92.69 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 285,785 279,810 284,200 272,526 259,636 246,458 234,644 14.03%
  QoQ % 2.14% -1.54% 4.28% 4.96% 5.35% 5.03% -
  Horiz. % 121.79% 119.25% 121.12% 116.14% 110.65% 105.03% 100.00%
NOSH 240,034 240,821 240,725 238,493 237,762 236,298 231,724 2.37%
  QoQ % -0.33% 0.04% 0.94% 0.31% 0.62% 1.97% -
  Horiz. % 103.59% 103.93% 103.88% 102.92% 102.61% 101.97% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.03 % 2.98 % 4.14 % 5.25 % 5.45 % 5.94 % 5.34 % -31.44%
  QoQ % 1.68% -28.02% -21.14% -3.67% -8.25% 11.24% -
  Horiz. % 56.74% 55.81% 77.53% 98.31% 102.06% 111.24% 100.00%
ROE 2.42 % 2.51 % 3.15 % 4.53 % 4.54 % 5.98 % 4.52 % -34.04%
  QoQ % -3.59% -20.32% -30.46% -0.22% -24.08% 32.30% -
  Horiz. % 53.54% 55.53% 69.69% 100.22% 100.44% 132.30% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.74 97.28 89.07 98.71 90.43 104.87 85.60 6.99%
  QoQ % -2.61% 9.22% -9.77% 9.16% -13.77% 22.51% -
  Horiz. % 110.68% 113.64% 104.05% 115.32% 105.64% 122.51% 100.00%
EPS 2.88 2.92 3.72 5.18 4.96 6.24 4.58 -26.58%
  QoQ % -1.37% -21.51% -28.19% 4.44% -20.51% 36.24% -
  Horiz. % 62.88% 63.76% 81.22% 113.10% 108.30% 136.24% 100.00%
DPS 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1906 1.1619 1.1806 1.1427 1.0920 1.0430 1.0126 11.39%
  QoQ % 2.47% -1.58% 3.32% 4.64% 4.70% 3.00% -
  Horiz. % 117.58% 114.74% 116.59% 112.85% 107.84% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.92 68.94 63.09 69.28 63.27 72.92 58.37 9.53%
  QoQ % -2.93% 9.27% -8.93% 9.50% -13.23% 24.93% -
  Horiz. % 114.65% 118.11% 108.09% 118.69% 108.39% 124.93% 100.00%
EPS 2.03 2.07 2.64 3.63 3.47 4.34 3.12 -24.89%
  QoQ % -1.93% -21.59% -27.27% 4.61% -20.05% 39.10% -
  Horiz. % 65.06% 66.35% 84.62% 116.35% 111.22% 139.10% 100.00%
DPS 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8410 0.8234 0.8363 0.8020 0.7640 0.7253 0.6905 14.03%
  QoQ % 2.14% -1.54% 4.28% 4.97% 5.34% 5.04% -
  Horiz. % 121.80% 119.25% 121.12% 116.15% 110.64% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.9500 2.0600 1.4700 1.3900 1.3000 1.5100 1.6100 -
P/RPS 2.06 2.12 1.65 1.41 1.44 1.44 1.88 6.28%
  QoQ % -2.83% 28.48% 17.02% -2.08% 0.00% -23.40% -
  Horiz. % 109.57% 112.77% 87.77% 75.00% 76.60% 76.60% 100.00%
P/EPS 67.71 70.55 39.52 26.84 26.21 24.20 35.15 54.76%
  QoQ % -4.03% 78.52% 47.24% 2.40% 8.31% -31.15% -
  Horiz. % 192.63% 200.71% 112.43% 76.36% 74.57% 68.85% 100.00%
EY 1.48 1.42 2.53 3.73 3.82 4.13 2.84 -35.22%
  QoQ % 4.23% -43.87% -32.17% -2.36% -7.51% 45.42% -
  Horiz. % 52.11% 50.00% 89.08% 131.34% 134.51% 145.42% 100.00%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.64 1.77 1.25 1.22 1.19 1.45 1.59 2.08%
  QoQ % -7.34% 41.60% 2.46% 2.52% -17.93% -8.81% -
  Horiz. % 103.14% 111.32% 78.62% 76.73% 74.84% 91.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 -
Price 1.8900 1.8600 2.0200 1.3400 1.3700 1.4000 1.4700 -
P/RPS 1.99 1.91 2.27 1.36 1.52 1.34 1.72 10.20%
  QoQ % 4.19% -15.86% 66.91% -10.53% 13.43% -22.09% -
  Horiz. % 115.70% 111.05% 131.98% 79.07% 88.37% 77.91% 100.00%
P/EPS 65.63 63.70 54.30 25.88 27.62 22.44 32.10 61.02%
  QoQ % 3.03% 17.31% 109.81% -6.30% 23.08% -30.09% -
  Horiz. % 204.45% 198.44% 169.16% 80.62% 86.04% 69.91% 100.00%
EY 1.52 1.57 1.84 3.86 3.62 4.46 3.12 -38.06%
  QoQ % -3.18% -14.67% -52.33% 6.63% -18.83% 42.95% -
  Horiz. % 48.72% 50.32% 58.97% 123.72% 116.03% 142.95% 100.00%
DY 0.00 0.00 0.00 3.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.59 1.60 1.71 1.17 1.25 1.34 1.45 6.33%
  QoQ % -0.62% -6.43% 46.15% -6.40% -6.72% -7.59% -
  Horiz. % 109.66% 110.34% 117.93% 80.69% 86.21% 92.41% 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.
 


 

158  225  493  1449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 SAPNRG-WA 0.125+0.01 
 MNC 0.100.00 
 GPACKET-WB 0.26+0.005 
 KNM 0.385+0.01 
 HIBISCS 1.00+0.045 
 KNM-WB 0.195+0.015 
 HSI-C7E 0.23-0.065 
 PA 0.055+0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers