Highlights

[KIMLUN] QoQ TTM Result on 2009-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
Revenue 374,618 255,212 115,832 0  -   -   -  -
  QoQ % 46.79% 120.33% 0.00% - - - -
  Horiz. % 323.41% 220.33% 100.00% - - - -
PBT 35,827 24,563 13,003 0  -   -   -  -
  QoQ % 45.86% 88.90% 0.00% - - - -
  Horiz. % 275.53% 188.90% 100.00% - - - -
Tax -9,252 -6,386 -3,242 0  -   -   -  -
  QoQ % -44.88% -96.98% 0.00% - - - -
  Horiz. % 285.38% 196.98% 100.00% - - - -
NP 26,575 18,177 9,761 0  -   -   -  -
  QoQ % 46.20% 86.22% 0.00% - - - -
  Horiz. % 272.26% 186.22% 100.00% - - - -
NP to SH 26,575 18,177 9,761 0  -   -   -  -
  QoQ % 46.20% 86.22% 0.00% - - - -
  Horiz. % 272.26% 186.22% 100.00% - - - -
Tax Rate 25.82 % 26.00 % 24.93 % - %  -  %  -  %  -  % -
  QoQ % -0.69% 4.29% 0.00% - - - -
  Horiz. % 103.57% 104.29% 100.00% - - - -
Total Cost 348,043 237,035 106,071 0  -   -   -  -
  QoQ % 46.83% 123.47% 0.00% - - - -
  Horiz. % 328.12% 223.47% 100.00% - - - -
Net Worth 142,466 122,837 103,875 -  -   -   -  -
  QoQ % 15.98% 18.25% 0.00% - - - -
  Horiz. % 137.15% 118.25% 100.00% - - - -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
Div 3,319 3,319 0 0  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 12.49 % 18.26 % - % - %  -  %  -  %  -  % -
  QoQ % -31.60% 0.00% 0.00% - - - -
  Horiz. % 68.40% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
Net Worth 142,466 122,837 103,875 -  -   -   -  -
  QoQ % 15.98% 18.25% 0.00% - - - -
  Horiz. % 137.15% 118.25% 100.00% - - - -
NOSH 187,455 165,996 164,881 -  -   -   -  -
  QoQ % 12.93% 0.68% 0.00% - - - -
  Horiz. % 113.69% 100.68% 100.00% - - - -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
NP Margin 7.09 % 7.12 % 8.43 % - %  -  %  -  %  -  % -
  QoQ % -0.42% -15.54% 0.00% - - - -
  Horiz. % 84.10% 84.46% 100.00% - - - -
ROE 18.65 % 14.80 % 9.40 % - %  -  %  -  %  -  % -
  QoQ % 26.01% 57.45% 0.00% - - - -
  Horiz. % 198.40% 157.45% 100.00% - - - -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
RPS 199.84 153.75 70.25 -  -   -   -  -
  QoQ % 29.98% 118.86% 0.00% - - - -
  Horiz. % 284.47% 218.86% 100.00% - - - -
EPS 14.18 10.95 5.92 -  -   -   -  -
  QoQ % 29.50% 84.97% 0.00% - - - -
  Horiz. % 239.53% 184.97% 100.00% - - - -
DPS 1.77 2.00 0.00 0.00  -   -   -  -
  QoQ % -11.50% 0.00% 0.00% - - - -
  Horiz. % 88.50% 100.00% - - - - -
NAPS 0.7600 0.7400 0.6300 0.0000  -   -   -  -
  QoQ % 2.70% 17.46% 0.00% - - - -
  Horiz. % 120.63% 117.46% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
RPS 110.24 75.10 34.09 -  -   -   -  -
  QoQ % 46.79% 120.30% 0.00% - - - -
  Horiz. % 323.38% 220.30% 100.00% - - - -
EPS 7.82 5.35 2.87 -  -   -   -  -
  QoQ % 46.17% 86.41% 0.00% - - - -
  Horiz. % 272.47% 186.41% 100.00% - - - -
DPS 0.98 0.98 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.4192 0.3615 0.3057 0.0000  -   -   -  -
  QoQ % 15.96% 18.25% 0.00% - - - -
  Horiz. % 137.13% 118.25% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
Date 30/09/10 30/06/10 - -  -   -   -  -
Price 1.1300 0.9600 0.0000 0.0000  -   -   -  -
P/RPS 0.57 0.62 0.00 0.00  -   -   -  -
  QoQ % -8.06% 0.00% 0.00% - - - -
  Horiz. % 91.94% 100.00% - - - - -
P/EPS 7.97 8.77 0.00 0.00  -   -   -  -
  QoQ % -9.12% 0.00% 0.00% - - - -
  Horiz. % 90.88% 100.00% - - - - -
EY 12.55 11.41 0.00 0.00  -   -   -  -
  QoQ % 9.99% 0.00% 0.00% - - - -
  Horiz. % 109.99% 100.00% - - - - -
DY 1.57 2.08 0.00 0.00  -   -   -  -
  QoQ % -24.52% 0.00% 0.00% - - - -
  Horiz. % 75.48% 100.00% - - - - -
P/NAPS 1.49 1.30 0.00 0.00  -   -   -  -
  QoQ % 14.62% 0.00% 0.00% - - - -
  Horiz. % 114.62% 100.00% - - - - -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09  -   -   -  CAGR
Date - - - -  -   -   -  -
Price 0.0000 0.0000 0.0000 0.0000  -   -   -  -
P/RPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -

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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers