Highlights

[KIMLUN] QoQ Quarter Result on 2013-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -27.49%    YoY -     -15.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 270,901 227,420 234,272 214,403 235,412 215,001 247,797 6.11%
  QoQ % 19.12% -2.92% 9.27% -8.92% 9.49% -13.24% -
  Horiz. % 109.32% 91.78% 94.54% 86.52% 95.00% 86.76% 100.00%
PBT 9,488 7,727 9,145 11,815 11,240 15,759 19,709 -38.49%
  QoQ % 22.79% -15.51% -22.60% 5.12% -28.68% -20.04% -
  Horiz. % 48.14% 39.21% 46.40% 59.95% 57.03% 79.96% 100.00%
Tax 3,218 -831 -2,157 -2,929 1,112 -4,044 -4,984 -
  QoQ % 487.24% 61.47% 26.36% -363.40% 127.50% 18.86% -
  Horiz. % -64.57% 16.67% 43.28% 58.77% -22.31% 81.14% 100.00%
NP 12,706 6,896 6,988 8,886 12,352 11,715 14,725 -9.34%
  QoQ % 84.25% -1.32% -21.36% -28.06% 5.44% -20.44% -
  Horiz. % 86.29% 46.83% 47.46% 60.35% 83.88% 79.56% 100.00%
NP to SH 12,814 6,913 7,032 8,955 12,350 11,793 14,745 -8.91%
  QoQ % 85.36% -1.69% -21.47% -27.49% 4.72% -20.02% -
  Horiz. % 86.90% 46.88% 47.69% 60.73% 83.76% 79.98% 100.00%
Tax Rate -33.92 % 10.75 % 23.59 % 24.79 % -9.89 % 25.66 % 25.29 % -
  QoQ % -415.53% -54.43% -4.84% 350.66% -138.54% 1.46% -
  Horiz. % -134.12% 42.51% 93.28% 98.02% -39.11% 101.46% 100.00%
Total Cost 258,195 220,524 227,284 205,517 223,060 203,286 233,072 7.04%
  QoQ % 17.08% -2.97% 10.59% -7.86% 9.73% -12.78% -
  Horiz. % 110.78% 94.62% 97.52% 88.18% 95.70% 87.22% 100.00%
Net Worth 240,461 285,785 279,810 284,200 272,526 259,636 246,458 -1.62%
  QoQ % -15.86% 2.14% -1.54% 4.28% 4.96% 5.35% -
  Horiz. % 97.57% 115.96% 113.53% 115.31% 110.58% 105.35% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,213 - - - 11,447 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.02% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 56.30 % - % - % - % 92.69 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.74% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,461 285,785 279,810 284,200 272,526 259,636 246,458 -1.62%
  QoQ % -15.86% 2.14% -1.54% 4.28% 4.96% 5.35% -
  Horiz. % 97.57% 115.96% 113.53% 115.31% 110.58% 105.35% 100.00%
NOSH 240,461 240,034 240,821 240,725 238,493 237,762 236,298 1.17%
  QoQ % 0.18% -0.33% 0.04% 0.94% 0.31% 0.62% -
  Horiz. % 101.76% 101.58% 101.91% 101.87% 100.93% 100.62% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.69 % 3.03 % 2.98 % 4.14 % 5.25 % 5.45 % 5.94 % -14.54%
  QoQ % 54.79% 1.68% -28.02% -21.14% -3.67% -8.25% -
  Horiz. % 78.96% 51.01% 50.17% 69.70% 88.38% 91.75% 100.00%
ROE 5.33 % 2.42 % 2.51 % 3.15 % 4.53 % 4.54 % 5.98 % -7.37%
  QoQ % 120.25% -3.59% -20.32% -30.46% -0.22% -24.08% -
  Horiz. % 89.13% 40.47% 41.97% 52.68% 75.75% 75.92% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 112.66 94.74 97.28 89.07 98.71 90.43 104.87 4.88%
  QoQ % 18.91% -2.61% 9.22% -9.77% 9.16% -13.77% -
  Horiz. % 107.43% 90.34% 92.76% 84.93% 94.13% 86.23% 100.00%
EPS 5.33 2.88 2.92 3.72 5.18 4.96 6.24 -9.95%
  QoQ % 85.07% -1.37% -21.51% -28.19% 4.44% -20.51% -
  Horiz. % 85.42% 46.15% 46.79% 59.62% 83.01% 79.49% 100.00%
DPS 3.00 0.00 0.00 0.00 4.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.1906 1.1619 1.1806 1.1427 1.0920 1.0430 -2.76%
  QoQ % -16.01% 2.47% -1.58% 3.32% 4.64% 4.70% -
  Horiz. % 95.88% 114.15% 111.40% 113.19% 109.56% 104.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.62 68.52 70.59 64.60 70.93 64.78 74.66 6.10%
  QoQ % 19.12% -2.93% 9.27% -8.92% 9.49% -13.23% -
  Horiz. % 109.32% 91.78% 94.55% 86.53% 95.00% 86.77% 100.00%
EPS 3.86 2.08 2.12 2.70 3.72 3.55 4.44 -8.89%
  QoQ % 85.58% -1.89% -21.48% -27.42% 4.79% -20.05% -
  Horiz. % 86.94% 46.85% 47.75% 60.81% 83.78% 79.95% 100.00%
DPS 2.17 0.00 0.00 0.00 3.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.90% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7245 0.8611 0.8431 0.8563 0.8211 0.7823 0.7426 -1.63%
  QoQ % -15.86% 2.13% -1.54% 4.29% 4.96% 5.35% -
  Horiz. % 97.56% 115.96% 113.53% 115.31% 110.57% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.8300 1.9500 2.0600 1.4700 1.3900 1.3000 1.5100 -
P/RPS 1.62 2.06 2.12 1.65 1.41 1.44 1.44 8.15%
  QoQ % -21.36% -2.83% 28.48% 17.02% -2.08% 0.00% -
  Horiz. % 112.50% 143.06% 147.22% 114.58% 97.92% 100.00% 100.00%
P/EPS 34.34 67.71 70.55 39.52 26.84 26.21 24.20 26.20%
  QoQ % -49.28% -4.03% 78.52% 47.24% 2.40% 8.31% -
  Horiz. % 141.90% 279.79% 291.53% 163.31% 110.91% 108.31% 100.00%
EY 2.91 1.48 1.42 2.53 3.73 3.82 4.13 -20.77%
  QoQ % 96.62% 4.23% -43.87% -32.17% -2.36% -7.51% -
  Horiz. % 70.46% 35.84% 34.38% 61.26% 90.31% 92.49% 100.00%
DY 1.64 0.00 0.00 0.00 3.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.54% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.83 1.64 1.77 1.25 1.22 1.19 1.45 16.74%
  QoQ % 11.59% -7.34% 41.60% 2.46% 2.52% -17.93% -
  Horiz. % 126.21% 113.10% 122.07% 86.21% 84.14% 82.07% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 -
Price 1.5900 1.8900 1.8600 2.0200 1.3400 1.3700 1.4000 -
P/RPS 1.41 1.99 1.91 2.27 1.36 1.52 1.34 3.44%
  QoQ % -29.15% 4.19% -15.86% 66.91% -10.53% 13.43% -
  Horiz. % 105.22% 148.51% 142.54% 169.40% 101.49% 113.43% 100.00%
P/EPS 29.84 65.63 63.70 54.30 25.88 27.62 22.44 20.86%
  QoQ % -54.53% 3.03% 17.31% 109.81% -6.30% 23.08% -
  Horiz. % 132.98% 292.47% 283.87% 241.98% 115.33% 123.08% 100.00%
EY 3.35 1.52 1.57 1.84 3.86 3.62 4.46 -17.33%
  QoQ % 120.39% -3.18% -14.67% -52.33% 6.63% -18.83% -
  Horiz. % 75.11% 34.08% 35.20% 41.26% 86.55% 81.17% 100.00%
DY 1.89 0.00 0.00 0.00 3.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.79% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.59 1.59 1.60 1.71 1.17 1.25 1.34 12.05%
  QoQ % 0.00% -0.62% -6.43% 46.15% -6.40% -6.72% -
  Horiz. % 118.66% 118.66% 119.40% 127.61% 87.31% 93.28% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers