Highlights

[KIMLUN] QoQ TTM Result on 2011-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.49%    YoY -     54.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 798,123 715,872 652,134 613,058 572,536 546,370 527,593 31.81%
  QoQ % 11.49% 9.77% 6.37% 7.08% 4.79% 3.56% -
  Horiz. % 151.28% 135.69% 123.61% 116.20% 108.52% 103.56% 100.00%
PBT 63,162 59,334 58,291 54,246 52,236 47,915 47,934 20.21%
  QoQ % 6.45% 1.79% 7.46% 3.85% 9.02% -0.04% -
  Horiz. % 131.77% 123.78% 121.61% 113.17% 108.97% 99.96% 100.00%
Tax -16,428 -15,625 -15,617 -13,222 -12,596 -11,559 -11,375 27.80%
  QoQ % -5.14% -0.05% -18.11% -4.97% -8.97% -1.62% -
  Horiz. % 144.42% 137.36% 137.29% 116.24% 110.73% 101.62% 100.00%
NP 46,734 43,709 42,674 41,024 39,640 36,356 36,559 17.80%
  QoQ % 6.92% 2.43% 4.02% 3.49% 9.03% -0.56% -
  Horiz. % 127.83% 119.56% 116.73% 112.21% 108.43% 99.44% 100.00%
NP to SH 46,810 43,766 42,711 41,025 39,641 36,356 36,559 17.93%
  QoQ % 6.96% 2.47% 4.11% 3.49% 9.04% -0.56% -
  Horiz. % 128.04% 119.71% 116.83% 112.22% 108.43% 99.44% 100.00%
Tax Rate 26.01 % 26.33 % 26.79 % 24.37 % 24.11 % 24.12 % 23.73 % 6.31%
  QoQ % -1.22% -1.72% 9.93% 1.08% -0.04% 1.64% -
  Horiz. % 109.61% 110.96% 112.90% 102.70% 101.60% 101.64% 100.00%
Total Cost 751,389 672,163 609,460 572,034 532,896 510,014 491,034 32.83%
  QoQ % 11.79% 10.29% 6.54% 7.34% 4.49% 3.87% -
  Horiz. % 153.02% 136.89% 124.12% 116.50% 108.53% 103.87% 100.00%
Net Worth 246,458 234,644 215,982 204,574 199,237 194,139 161,740 32.45%
  QoQ % 5.03% 8.64% 5.58% 2.68% 2.63% 20.03% -
  Horiz. % 152.38% 145.07% 133.54% 126.48% 123.18% 120.03% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,094 11,673 11,673 10,170 10,170 8,910 8,910 -14.11%
  QoQ % -39.23% 0.00% 14.78% 0.00% 14.14% 0.00% -
  Horiz. % 79.61% 131.00% 131.00% 114.14% 114.14% 100.00% 100.00%
Div Payout % 15.16 % 26.67 % 27.33 % 24.79 % 25.66 % 24.51 % 24.37 % -27.15%
  QoQ % -43.16% -2.41% 10.25% -3.39% 4.69% 0.57% -
  Horiz. % 62.21% 109.44% 112.15% 101.72% 105.29% 100.57% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 246,458 234,644 215,982 204,574 199,237 194,139 161,740 32.45%
  QoQ % 5.03% 8.64% 5.58% 2.68% 2.63% 20.03% -
  Horiz. % 152.38% 145.07% 133.54% 126.48% 123.18% 120.03% 100.00%
NOSH 236,298 231,724 228,843 229,086 228,982 229,208 199,680 11.89%
  QoQ % 1.97% 1.26% -0.11% 0.05% -0.10% 14.79% -
  Horiz. % 118.34% 116.05% 114.60% 114.73% 114.67% 114.79% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.86 % 6.11 % 6.54 % 6.69 % 6.92 % 6.65 % 6.93 % -10.59%
  QoQ % -4.09% -6.57% -2.24% -3.32% 4.06% -4.04% -
  Horiz. % 84.56% 88.17% 94.37% 96.54% 99.86% 95.96% 100.00%
ROE 18.99 % 18.65 % 19.78 % 20.05 % 19.90 % 18.73 % 22.60 % -10.96%
  QoQ % 1.82% -5.71% -1.35% 0.75% 6.25% -17.12% -
  Horiz. % 84.03% 82.52% 87.52% 88.72% 88.05% 82.88% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 337.76 308.93 284.97 267.61 250.03 238.37 264.22 17.80%
  QoQ % 9.33% 8.41% 6.49% 7.03% 4.89% -9.78% -
  Horiz. % 127.83% 116.92% 107.85% 101.28% 94.63% 90.22% 100.00%
EPS 19.81 18.89 18.66 17.91 17.31 15.86 18.31 5.39%
  QoQ % 4.87% 1.23% 4.19% 3.47% 9.14% -13.38% -
  Horiz. % 108.19% 103.17% 101.91% 97.82% 94.54% 86.62% 100.00%
DPS 3.00 5.10 5.10 4.44 4.44 3.89 4.46 -23.25%
  QoQ % -41.18% 0.00% 14.86% 0.00% 14.14% -12.78% -
  Horiz. % 67.26% 114.35% 114.35% 99.55% 99.55% 87.22% 100.00%
NAPS 1.0430 1.0126 0.9438 0.8930 0.8701 0.8470 0.8100 18.38%
  QoQ % 3.00% 7.29% 5.69% 2.63% 2.73% 4.57% -
  Horiz. % 128.77% 125.01% 116.52% 110.25% 107.42% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 234.87 210.66 191.91 180.41 168.48 160.78 155.26 31.81%
  QoQ % 11.49% 9.77% 6.37% 7.08% 4.79% 3.56% -
  Horiz. % 151.28% 135.68% 123.61% 116.20% 108.51% 103.56% 100.00%
EPS 13.77 12.88 12.57 12.07 11.67 10.70 10.76 17.89%
  QoQ % 6.91% 2.47% 4.14% 3.43% 9.07% -0.56% -
  Horiz. % 127.97% 119.70% 116.82% 112.17% 108.46% 99.44% 100.00%
DPS 2.09 3.44 3.44 2.99 2.99 2.62 2.62 -14.00%
  QoQ % -39.24% 0.00% 15.05% 0.00% 14.12% 0.00% -
  Horiz. % 79.77% 131.30% 131.30% 114.12% 114.12% 100.00% 100.00%
NAPS 0.7253 0.6905 0.6356 0.6020 0.5863 0.5713 0.4760 32.45%
  QoQ % 5.04% 8.64% 5.58% 2.68% 2.63% 20.02% -
  Horiz. % 152.37% 145.06% 133.53% 126.47% 123.17% 120.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.5100 1.6100 1.3700 1.1100 1.8100 1.7600 1.5600 -
P/RPS 0.45 0.52 0.48 0.41 0.72 0.74 0.59 -16.54%
  QoQ % -13.46% 8.33% 17.07% -43.06% -2.70% 25.42% -
  Horiz. % 76.27% 88.14% 81.36% 69.49% 122.03% 125.42% 100.00%
P/EPS 7.62 8.52 7.34 6.20 10.46 11.10 8.52 -7.18%
  QoQ % -10.56% 16.08% 18.39% -40.73% -5.77% 30.28% -
  Horiz. % 89.44% 100.00% 86.15% 72.77% 122.77% 130.28% 100.00%
EY 13.12 11.73 13.62 16.13 9.56 9.01 11.74 7.70%
  QoQ % 11.85% -13.88% -15.56% 68.72% 6.10% -23.25% -
  Horiz. % 111.75% 99.91% 116.01% 137.39% 81.43% 76.75% 100.00%
DY 1.99 3.17 3.72 4.00 2.45 2.21 2.86 -21.50%
  QoQ % -37.22% -14.78% -7.00% 63.27% 10.86% -22.73% -
  Horiz. % 69.58% 110.84% 130.07% 139.86% 85.66% 77.27% 100.00%
P/NAPS 1.45 1.59 1.45 1.24 2.08 2.08 1.93 -17.37%
  QoQ % -8.81% 9.66% 16.94% -40.38% 0.00% 7.77% -
  Horiz. % 75.13% 82.38% 75.13% 64.25% 107.77% 107.77% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 25/11/11 25/08/11 25/05/11 25/02/11 -
Price 1.4000 1.4700 1.5000 1.4700 1.4400 1.8000 1.5900 -
P/RPS 0.41 0.48 0.53 0.55 0.58 0.76 0.60 -22.44%
  QoQ % -14.58% -9.43% -3.64% -5.17% -23.68% 26.67% -
  Horiz. % 68.33% 80.00% 88.33% 91.67% 96.67% 126.67% 100.00%
P/EPS 7.07 7.78 8.04 8.21 8.32 11.35 8.68 -12.79%
  QoQ % -9.13% -3.23% -2.07% -1.32% -26.70% 30.76% -
  Horiz. % 81.45% 89.63% 92.63% 94.59% 95.85% 130.76% 100.00%
EY 14.15 12.85 12.44 12.18 12.02 8.81 11.51 14.77%
  QoQ % 10.12% 3.30% 2.13% 1.33% 36.44% -23.46% -
  Horiz. % 122.94% 111.64% 108.08% 105.82% 104.43% 76.54% 100.00%
DY 2.14 3.47 3.40 3.02 3.08 2.16 2.81 -16.62%
  QoQ % -38.33% 2.06% 12.58% -1.95% 42.59% -23.13% -
  Horiz. % 76.16% 123.49% 121.00% 107.47% 109.61% 76.87% 100.00%
P/NAPS 1.34 1.45 1.59 1.65 1.65 2.13 1.96 -22.41%
  QoQ % -7.59% -8.81% -3.64% 0.00% -22.54% 8.67% -
  Horiz. % 68.37% 73.98% 81.12% 84.18% 84.18% 108.67% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers