Highlights

[KIMLUN] QoQ TTM Result on 2012-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.96%    YoY -     18.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 912,613 896,557 853,196 798,123 715,872 652,134 613,058 30.34%
  QoQ % 1.79% 5.08% 6.90% 11.49% 9.77% 6.37% -
  Horiz. % 148.86% 146.24% 139.17% 130.19% 116.77% 106.37% 100.00%
PBT 58,523 60,735 65,647 63,162 59,334 58,291 54,246 5.18%
  QoQ % -3.64% -7.48% 3.93% 6.45% 1.79% 7.46% -
  Horiz. % 107.88% 111.96% 121.02% 116.44% 109.38% 107.46% 100.00%
Tax -10,845 -11,350 -16,980 -16,428 -15,625 -15,617 -13,222 -12.37%
  QoQ % 4.45% 33.16% -3.36% -5.14% -0.05% -18.11% -
  Horiz. % 82.02% 85.84% 128.42% 124.25% 118.17% 118.11% 100.00%
NP 47,678 49,385 48,667 46,734 43,709 42,674 41,024 10.53%
  QoQ % -3.46% 1.48% 4.14% 6.92% 2.43% 4.02% -
  Horiz. % 116.22% 120.38% 118.63% 113.92% 106.54% 104.02% 100.00%
NP to SH 47,843 49,501 48,821 46,810 43,766 42,711 41,025 10.78%
  QoQ % -3.35% 1.39% 4.30% 6.96% 2.47% 4.11% -
  Horiz. % 116.62% 120.66% 119.00% 114.10% 106.68% 104.11% 100.00%
Tax Rate 18.53 % 18.69 % 25.87 % 26.01 % 26.33 % 26.79 % 24.37 % -16.68%
  QoQ % -0.86% -27.75% -0.54% -1.22% -1.72% 9.93% -
  Horiz. % 76.04% 76.69% 106.16% 106.73% 108.04% 109.93% 100.00%
Total Cost 864,935 847,172 804,529 751,389 672,163 609,460 572,034 31.70%
  QoQ % 2.10% 5.30% 7.07% 11.79% 10.29% 6.54% -
  Horiz. % 151.20% 148.10% 140.64% 131.35% 117.50% 106.54% 100.00%
Net Worth 284,200 272,526 259,636 246,458 234,644 215,982 204,574 24.48%
  QoQ % 4.28% 4.96% 5.35% 5.03% 8.64% 5.58% -
  Horiz. % 138.92% 133.22% 126.92% 120.47% 114.70% 105.58% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 11,447 11,447 7,094 7,094 11,673 11,673 10,170 8.20%
  QoQ % 0.00% 61.37% 0.00% -39.23% 0.00% 14.78% -
  Horiz. % 112.56% 112.56% 69.75% 69.75% 114.78% 114.78% 100.00%
Div Payout % 23.93 % 23.13 % 14.53 % 15.16 % 26.67 % 27.33 % 24.79 % -2.32%
  QoQ % 3.46% 59.19% -4.16% -43.16% -2.41% 10.25% -
  Horiz. % 96.53% 93.30% 58.61% 61.15% 107.58% 110.25% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 284,200 272,526 259,636 246,458 234,644 215,982 204,574 24.48%
  QoQ % 4.28% 4.96% 5.35% 5.03% 8.64% 5.58% -
  Horiz. % 138.92% 133.22% 126.92% 120.47% 114.70% 105.58% 100.00%
NOSH 240,725 238,493 237,762 236,298 231,724 228,843 229,086 3.36%
  QoQ % 0.94% 0.31% 0.62% 1.97% 1.26% -0.11% -
  Horiz. % 105.08% 104.11% 103.79% 103.15% 101.15% 99.89% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.22 % 5.51 % 5.70 % 5.86 % 6.11 % 6.54 % 6.69 % -15.23%
  QoQ % -5.26% -3.33% -2.73% -4.09% -6.57% -2.24% -
  Horiz. % 78.03% 82.36% 85.20% 87.59% 91.33% 97.76% 100.00%
ROE 16.83 % 18.16 % 18.80 % 18.99 % 18.65 % 19.78 % 20.05 % -11.01%
  QoQ % -7.32% -3.40% -1.00% 1.82% -5.71% -1.35% -
  Horiz. % 83.94% 90.57% 93.77% 94.71% 93.02% 98.65% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 379.11 375.93 358.84 337.76 308.93 284.97 267.61 26.11%
  QoQ % 0.85% 4.76% 6.24% 9.33% 8.41% 6.49% -
  Horiz. % 141.67% 140.48% 134.09% 126.21% 115.44% 106.49% 100.00%
EPS 19.87 20.76 20.53 19.81 18.89 18.66 17.91 7.16%
  QoQ % -4.29% 1.12% 3.63% 4.87% 1.23% 4.19% -
  Horiz. % 110.94% 115.91% 114.63% 110.61% 105.47% 104.19% 100.00%
DPS 4.80 4.80 2.98 3.00 5.10 5.10 4.44 5.33%
  QoQ % 0.00% 61.07% -0.67% -41.18% 0.00% 14.86% -
  Horiz. % 108.11% 108.11% 67.12% 67.57% 114.86% 114.86% 100.00%
NAPS 1.1806 1.1427 1.0920 1.0430 1.0126 0.9438 0.8930 20.44%
  QoQ % 3.32% 4.64% 4.70% 3.00% 7.29% 5.69% -
  Horiz. % 132.21% 127.96% 122.28% 116.80% 113.39% 105.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 268.56 263.83 251.07 234.87 210.66 191.91 180.41 30.34%
  QoQ % 1.79% 5.08% 6.90% 11.49% 9.77% 6.37% -
  Horiz. % 148.86% 146.24% 139.17% 130.19% 116.77% 106.37% 100.00%
EPS 14.08 14.57 14.37 13.77 12.88 12.57 12.07 10.80%
  QoQ % -3.36% 1.39% 4.36% 6.91% 2.47% 4.14% -
  Horiz. % 116.65% 120.71% 119.06% 114.08% 106.71% 104.14% 100.00%
DPS 3.37 3.37 2.09 2.09 3.44 3.44 2.99 8.29%
  QoQ % 0.00% 61.24% 0.00% -39.24% 0.00% 15.05% -
  Horiz. % 112.71% 112.71% 69.90% 69.90% 115.05% 115.05% 100.00%
NAPS 0.8363 0.8020 0.7640 0.7253 0.6905 0.6356 0.6020 24.48%
  QoQ % 4.28% 4.97% 5.34% 5.04% 8.64% 5.58% -
  Horiz. % 138.92% 133.22% 126.91% 120.48% 114.70% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.4700 1.3900 1.3000 1.5100 1.6100 1.3700 1.1100 -
P/RPS 0.39 0.37 0.36 0.45 0.52 0.48 0.41 -3.28%
  QoQ % 5.41% 2.78% -20.00% -13.46% 8.33% 17.07% -
  Horiz. % 95.12% 90.24% 87.80% 109.76% 126.83% 117.07% 100.00%
P/EPS 7.40 6.70 6.33 7.62 8.52 7.34 6.20 12.51%
  QoQ % 10.45% 5.85% -16.93% -10.56% 16.08% 18.39% -
  Horiz. % 119.35% 108.06% 102.10% 122.90% 137.42% 118.39% 100.00%
EY 13.52 14.93 15.80 13.12 11.73 13.62 16.13 -11.09%
  QoQ % -9.44% -5.51% 20.43% 11.85% -13.88% -15.56% -
  Horiz. % 83.82% 92.56% 97.95% 81.34% 72.72% 84.44% 100.00%
DY 3.27 3.45 2.30 1.99 3.17 3.72 4.00 -12.56%
  QoQ % -5.22% 50.00% 15.58% -37.22% -14.78% -7.00% -
  Horiz. % 81.75% 86.25% 57.50% 49.75% 79.25% 93.00% 100.00%
P/NAPS 1.25 1.22 1.19 1.45 1.59 1.45 1.24 0.54%
  QoQ % 2.46% 2.52% -17.93% -8.81% 9.66% 16.94% -
  Horiz. % 100.81% 98.39% 95.97% 116.94% 128.23% 116.94% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 27/02/12 25/11/11 -
Price 2.0200 1.3400 1.3700 1.4000 1.4700 1.5000 1.4700 -
P/RPS 0.53 0.36 0.38 0.41 0.48 0.53 0.55 -2.44%
  QoQ % 47.22% -5.26% -7.32% -14.58% -9.43% -3.64% -
  Horiz. % 96.36% 65.45% 69.09% 74.55% 87.27% 96.36% 100.00%
P/EPS 10.16 6.46 6.67 7.07 7.78 8.04 8.21 15.25%
  QoQ % 57.28% -3.15% -5.66% -9.13% -3.23% -2.07% -
  Horiz. % 123.75% 78.68% 81.24% 86.11% 94.76% 97.93% 100.00%
EY 9.84 15.49 14.99 14.15 12.85 12.44 12.18 -13.25%
  QoQ % -36.48% 3.34% 5.94% 10.12% 3.30% 2.13% -
  Horiz. % 80.79% 127.18% 123.07% 116.17% 105.50% 102.13% 100.00%
DY 2.38 3.58 2.18 2.14 3.47 3.40 3.02 -14.67%
  QoQ % -33.52% 64.22% 1.87% -38.33% 2.06% 12.58% -
  Horiz. % 78.81% 118.54% 72.19% 70.86% 114.90% 112.58% 100.00%
P/NAPS 1.71 1.17 1.25 1.34 1.45 1.59 1.65 2.41%
  QoQ % 46.15% -6.40% -6.72% -7.59% -8.81% -3.64% -
  Horiz. % 103.64% 70.91% 75.76% 81.21% 87.88% 96.36% 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.
 


 

352  215  516  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.27+0.005 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.48-0.015 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 HSI-H8F 0.26-0.005 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers