Highlights

[KIMLUN] QoQ Quarter Result on 2010-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 24-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 152,975 119,406 139,380 115,832 0 - 0 -
  QoQ % 28.11% -14.33% 20.33% 0.00% 0.00% 0.00% -
  Horiz. % 132.07% 103.09% 120.33% 100.00% - - -
PBT 12,107 11,264 11,560 13,003 0 - 0 -
  QoQ % 7.48% -2.56% -11.10% 0.00% 0.00% 0.00% -
  Horiz. % 93.11% 86.63% 88.90% 100.00% - - -
Tax -2,123 -2,866 -3,144 -3,242 0 - 0 -
  QoQ % 25.92% 8.84% 3.02% 0.00% 0.00% 0.00% -
  Horiz. % 65.48% 88.40% 96.98% 100.00% - - -
NP 9,984 8,398 8,416 9,761 0 - 0 -
  QoQ % 18.89% -0.21% -13.78% 0.00% 0.00% 0.00% -
  Horiz. % 102.28% 86.04% 86.22% 100.00% - - -
NP to SH 9,984 8,398 8,416 9,761 0 - 0 -
  QoQ % 18.89% -0.21% -13.78% 0.00% 0.00% 0.00% -
  Horiz. % 102.28% 86.04% 86.22% 100.00% - - -
Tax Rate 17.54 % 25.44 % 27.20 % 24.93 % - % - % - % -
  QoQ % -31.05% -6.47% 9.11% 0.00% 0.00% 0.00% -
  Horiz. % 70.36% 102.05% 109.11% 100.00% - - -
Total Cost 142,991 111,008 130,964 106,071 0 - 0 -
  QoQ % 28.81% -15.24% 23.47% 0.00% 0.00% 0.00% -
  Horiz. % 134.81% 104.65% 123.47% 100.00% - - -
Net Worth 161,740 142,466 122,837 103,875 - - - -
  QoQ % 13.53% 15.98% 18.25% 0.00% 0.00% 0.00% -
  Horiz. % 155.71% 137.15% 118.25% 100.00% - - -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,591 - 3,319 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.41% 0.00% 100.00% - - - -
Div Payout % 56.00 % - % 39.45 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.95% 0.00% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 161,740 142,466 122,837 103,875 - - - -
  QoQ % 13.53% 15.98% 18.25% 0.00% 0.00% 0.00% -
  Horiz. % 155.71% 137.15% 118.25% 100.00% - - -
NOSH 199,680 187,455 165,996 164,881 - - - -
  QoQ % 6.52% 12.93% 0.68% 0.00% 0.00% 0.00% -
  Horiz. % 121.10% 113.69% 100.68% 100.00% - - -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.53 % 7.03 % 6.04 % 8.43 % - % - % - % -
  QoQ % -7.11% 16.39% -28.35% 0.00% 0.00% 0.00% -
  Horiz. % 77.46% 83.39% 71.65% 100.00% - - -
ROE 6.17 % 5.89 % 6.85 % 9.40 % - % - % - % -
  QoQ % 4.75% -14.01% -27.13% 0.00% 0.00% 0.00% -
  Horiz. % 65.64% 62.66% 72.87% 100.00% - - -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.61 63.70 83.97 70.25 - - - -
  QoQ % 20.27% -24.14% 19.53% 0.00% 0.00% 0.00% -
  Horiz. % 109.05% 90.68% 119.53% 100.00% - - -
EPS 5.00 4.48 5.07 5.92 0.00 - 0.00 -
  QoQ % 11.61% -11.64% -14.36% 0.00% 0.00% 0.00% -
  Horiz. % 84.46% 75.68% 85.64% 100.00% - - -
DPS 2.80 0.00 2.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 0.00% 100.00% - - - -
NAPS 0.8100 0.7600 0.7400 0.6300 0.0000 - - -
  QoQ % 6.58% 2.70% 17.46% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 120.63% 117.46% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.02 35.14 41.02 34.09 - - - -
  QoQ % 28.12% -14.33% 20.33% 0.00% 0.00% 0.00% -
  Horiz. % 132.06% 103.08% 120.33% 100.00% - - -
EPS 2.94 2.47 2.48 2.87 0.00 - 0.00 -
  QoQ % 19.03% -0.40% -13.59% 0.00% 0.00% 0.00% -
  Horiz. % 102.44% 86.06% 86.41% 100.00% - - -
DPS 1.65 0.00 0.98 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.37% 0.00% 100.00% - - - -
NAPS 0.4760 0.4192 0.3615 0.3057 0.0000 - - -
  QoQ % 13.55% 15.96% 18.25% 0.00% 0.00% 0.00% -
  Horiz. % 155.71% 137.13% 118.25% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 1.5600 1.1300 0.9600 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.04 1.77 1.14 0.00 0.00 0.00 0.00 -
  QoQ % 15.25% 55.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.95% 155.26% 100.00% - - - -
P/EPS 31.20 25.22 18.93 0.00 0.00 0.00 0.00 -
  QoQ % 23.71% 33.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.82% 133.23% 100.00% - - - -
EY 3.21 3.96 5.28 0.00 0.00 0.00 0.00 -
  QoQ % -18.94% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.80% 75.00% 100.00% - - - -
DY 1.79 0.00 2.08 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.06% 0.00% 100.00% - - - -
P/NAPS 1.93 1.49 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 29.53% 14.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.46% 114.62% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 26/08/10 - - - - -
Price 1.5900 1.4700 1.0600 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.08 2.31 1.26 0.00 0.00 0.00 0.00 -
  QoQ % -9.96% 83.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.08% 183.33% 100.00% - - - -
P/EPS 31.80 32.81 20.91 0.00 0.00 0.00 0.00 -
  QoQ % -3.08% 56.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.08% 156.91% 100.00% - - - -
EY 3.14 3.05 4.78 0.00 0.00 0.00 0.00 -
  QoQ % 2.95% -36.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.69% 63.81% 100.00% - - - -
DY 1.76 0.00 1.89 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.12% 0.00% 100.00% - - - -
P/NAPS 1.96 1.93 1.43 0.00 0.00 0.00 0.00 -
  QoQ % 1.55% 34.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers