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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers