Highlights

[KIMLUN] QoQ TTM Result on 2013-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -16.12%    YoY -     -14.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,065,280 946,996 911,507 899,088 912,613 896,557 853,196 15.97%
  QoQ % 12.49% 3.89% 1.38% -1.48% 1.79% 5.08% -
  Horiz. % 124.86% 110.99% 106.83% 105.38% 106.96% 105.08% 100.00%
PBT 52,038 38,175 39,927 47,959 58,523 60,735 65,647 -14.36%
  QoQ % 36.31% -4.39% -16.75% -18.05% -3.64% -7.48% -
  Horiz. % 79.27% 58.15% 60.82% 73.06% 89.15% 92.52% 100.00%
Tax -6,479 -2,699 -4,805 -8,018 -10,845 -11,350 -16,980 -47.42%
  QoQ % -140.05% 43.83% 40.07% 26.07% 4.45% 33.16% -
  Horiz. % 38.16% 15.90% 28.30% 47.22% 63.87% 66.84% 100.00%
NP 45,559 35,476 35,122 39,941 47,678 49,385 48,667 -4.31%
  QoQ % 28.42% 1.01% -12.07% -16.23% -3.46% 1.48% -
  Horiz. % 93.61% 72.90% 72.17% 82.07% 97.97% 101.48% 100.00%
NP to SH 45,728 35,714 35,250 40,130 47,843 49,501 48,821 -4.27%
  QoQ % 28.04% 1.32% -12.16% -16.12% -3.35% 1.39% -
  Horiz. % 93.66% 73.15% 72.20% 82.20% 98.00% 101.39% 100.00%
Tax Rate 12.45 % 7.07 % 12.03 % 16.72 % 18.53 % 18.69 % 25.87 % -38.62%
  QoQ % 76.10% -41.23% -28.05% -9.77% -0.86% -27.75% -
  Horiz. % 48.13% 27.33% 46.50% 64.63% 71.63% 72.25% 100.00%
Total Cost 1,019,721 911,520 876,385 859,147 864,935 847,172 804,529 17.14%
  QoQ % 11.87% 4.01% 2.01% -0.67% 2.10% 5.30% -
  Horiz. % 126.75% 113.30% 108.93% 106.79% 107.51% 105.30% 100.00%
Net Worth 344,881 240,461 285,785 279,810 284,200 272,526 259,636 20.86%
  QoQ % 43.42% -15.86% 2.14% -1.54% 4.28% 4.96% -
  Horiz. % 132.83% 92.61% 110.07% 107.77% 109.46% 104.96% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,213 7,213 11,447 11,447 11,447 11,447 7,094 1.12%
  QoQ % 0.00% -36.98% 0.00% 0.00% 0.00% 61.37% -
  Horiz. % 101.69% 101.69% 161.37% 161.37% 161.37% 161.37% 100.00%
Div Payout % 15.78 % 20.20 % 32.48 % 28.53 % 23.93 % 23.13 % 14.53 % 5.66%
  QoQ % -21.88% -37.81% 13.85% 19.22% 3.46% 59.19% -
  Horiz. % 108.60% 139.02% 223.54% 196.35% 164.69% 159.19% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 344,881 240,461 285,785 279,810 284,200 272,526 259,636 20.86%
  QoQ % 43.42% -15.86% 2.14% -1.54% 4.28% 4.96% -
  Horiz. % 132.83% 92.61% 110.07% 107.77% 109.46% 104.96% 100.00%
NOSH 270,347 240,461 240,034 240,821 240,725 238,493 237,762 8.95%
  QoQ % 12.43% 0.18% -0.33% 0.04% 0.94% 0.31% -
  Horiz. % 113.70% 101.14% 100.96% 101.29% 101.25% 100.31% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.28 % 3.75 % 3.85 % 4.44 % 5.22 % 5.51 % 5.70 % -17.40%
  QoQ % 14.13% -2.60% -13.29% -14.94% -5.26% -3.33% -
  Horiz. % 75.09% 65.79% 67.54% 77.89% 91.58% 96.67% 100.00%
ROE 13.26 % 14.85 % 12.33 % 14.34 % 16.83 % 18.16 % 18.80 % -20.78%
  QoQ % -10.71% 20.44% -14.02% -14.80% -7.32% -3.40% -
  Horiz. % 70.53% 78.99% 65.59% 76.28% 89.52% 96.60% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 394.04 393.82 379.74 373.34 379.11 375.93 358.84 6.44%
  QoQ % 0.06% 3.71% 1.71% -1.52% 0.85% 4.76% -
  Horiz. % 109.81% 109.75% 105.82% 104.04% 105.65% 104.76% 100.00%
EPS 16.91 14.85 14.69 16.66 19.87 20.76 20.53 -12.14%
  QoQ % 13.87% 1.09% -11.82% -16.16% -4.29% 1.12% -
  Horiz. % 82.37% 72.33% 71.55% 81.15% 96.79% 101.12% 100.00%
DPS 2.67 3.00 4.80 4.80 4.80 4.80 2.98 -7.07%
  QoQ % -11.00% -37.50% 0.00% 0.00% 0.00% 61.07% -
  Horiz. % 89.60% 100.67% 161.07% 161.07% 161.07% 161.07% 100.00%
NAPS 1.2757 1.0000 1.1906 1.1619 1.1806 1.1427 1.0920 10.93%
  QoQ % 27.57% -16.01% 2.47% -1.58% 3.32% 4.64% -
  Horiz. % 116.82% 91.58% 109.03% 106.40% 108.11% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 313.48 278.68 268.23 264.58 268.56 263.83 251.07 15.97%
  QoQ % 12.49% 3.90% 1.38% -1.48% 1.79% 5.08% -
  Horiz. % 124.86% 111.00% 106.83% 105.38% 106.97% 105.08% 100.00%
EPS 13.46 10.51 10.37 11.81 14.08 14.57 14.37 -4.27%
  QoQ % 28.07% 1.35% -12.19% -16.12% -3.36% 1.39% -
  Horiz. % 93.67% 73.14% 72.16% 82.19% 97.98% 101.39% 100.00%
DPS 2.12 2.12 3.37 3.37 3.37 3.37 2.09 0.96%
  QoQ % 0.00% -37.09% 0.00% 0.00% 0.00% 61.24% -
  Horiz. % 101.44% 101.44% 161.24% 161.24% 161.24% 161.24% 100.00%
NAPS 1.0149 0.7076 0.8410 0.8234 0.8363 0.8020 0.7640 20.86%
  QoQ % 43.43% -15.86% 2.14% -1.54% 4.28% 4.97% -
  Horiz. % 132.84% 92.62% 110.08% 107.77% 109.46% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.6000 1.8300 1.9500 2.0600 1.4700 1.3900 1.3000 -
P/RPS 0.41 0.46 0.51 0.55 0.39 0.37 0.36 9.07%
  QoQ % -10.87% -9.80% -7.27% 41.03% 5.41% 2.78% -
  Horiz. % 113.89% 127.78% 141.67% 152.78% 108.33% 102.78% 100.00%
P/EPS 9.46 12.32 13.28 12.36 7.40 6.70 6.33 30.75%
  QoQ % -23.21% -7.23% 7.44% 67.03% 10.45% 5.85% -
  Horiz. % 149.45% 194.63% 209.79% 195.26% 116.90% 105.85% 100.00%
EY 10.57 8.12 7.53 8.09 13.52 14.93 15.80 -23.53%
  QoQ % 30.17% 7.84% -6.92% -40.16% -9.44% -5.51% -
  Horiz. % 66.90% 51.39% 47.66% 51.20% 85.57% 94.49% 100.00%
DY 1.67 1.64 2.46 2.33 3.27 3.45 2.30 -19.23%
  QoQ % 1.83% -33.33% 5.58% -28.75% -5.22% 50.00% -
  Horiz. % 72.61% 71.30% 106.96% 101.30% 142.17% 150.00% 100.00%
P/NAPS 1.25 1.83 1.64 1.77 1.25 1.22 1.19 3.34%
  QoQ % -31.69% 11.59% -7.34% 41.60% 2.46% 2.52% -
  Horiz. % 105.04% 153.78% 137.82% 148.74% 105.04% 102.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 -
Price 1.6400 1.5900 1.8900 1.8600 2.0200 1.3400 1.3700 -
P/RPS 0.42 0.40 0.50 0.50 0.53 0.36 0.38 6.91%
  QoQ % 5.00% -20.00% 0.00% -5.66% 47.22% -5.26% -
  Horiz. % 110.53% 105.26% 131.58% 131.58% 139.47% 94.74% 100.00%
P/EPS 9.70 10.71 12.87 11.16 10.16 6.46 6.67 28.39%
  QoQ % -9.43% -16.78% 15.32% 9.84% 57.28% -3.15% -
  Horiz. % 145.43% 160.57% 192.95% 167.32% 152.32% 96.85% 100.00%
EY 10.31 9.34 7.77 8.96 9.84 15.49 14.99 -22.10%
  QoQ % 10.39% 20.21% -13.28% -8.94% -36.48% 3.34% -
  Horiz. % 68.78% 62.31% 51.83% 59.77% 65.64% 103.34% 100.00%
DY 1.63 1.89 2.54 2.58 2.38 3.58 2.18 -17.63%
  QoQ % -13.76% -25.59% -1.55% 8.40% -33.52% 64.22% -
  Horiz. % 74.77% 86.70% 116.51% 118.35% 109.17% 164.22% 100.00%
P/NAPS 1.29 1.59 1.59 1.60 1.71 1.17 1.25 2.12%
  QoQ % -18.87% 0.00% -0.62% -6.43% 46.15% -6.40% -
  Horiz. % 103.20% 127.20% 127.20% 128.00% 136.80% 93.60% 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.
 


 

231  281  512  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 VELESTO 0.37+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers