Highlights

[KIMLUN] QoQ TTM Result on 2010-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     37.57%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 613,058 572,536 546,370 527,593 374,618 255,212 115,832 203.40%
  QoQ % 7.08% 4.79% 3.56% 40.83% 46.79% 120.33% -
  Horiz. % 529.26% 494.28% 471.69% 455.48% 323.41% 220.33% 100.00%
PBT 54,246 52,236 47,915 47,934 35,827 24,563 13,003 158.92%
  QoQ % 3.85% 9.02% -0.04% 33.79% 45.86% 88.90% -
  Horiz. % 417.18% 401.72% 368.49% 368.64% 275.53% 188.90% 100.00%
Tax -13,222 -12,596 -11,559 -11,375 -9,252 -6,386 -3,242 155.05%
  QoQ % -4.97% -8.97% -1.62% -22.95% -44.88% -96.98% -
  Horiz. % 407.83% 388.53% 356.54% 350.86% 285.38% 196.98% 100.00%
NP 41,024 39,640 36,356 36,559 26,575 18,177 9,761 160.21%
  QoQ % 3.49% 9.03% -0.56% 37.57% 46.20% 86.22% -
  Horiz. % 420.28% 406.11% 372.46% 374.54% 272.26% 186.22% 100.00%
NP to SH 41,025 39,641 36,356 36,559 26,575 18,177 9,761 160.21%
  QoQ % 3.49% 9.04% -0.56% 37.57% 46.20% 86.22% -
  Horiz. % 420.30% 406.12% 372.46% 374.54% 272.26% 186.22% 100.00%
Tax Rate 24.37 % 24.11 % 24.12 % 23.73 % 25.82 % 26.00 % 24.93 % -1.50%
  QoQ % 1.08% -0.04% 1.64% -8.09% -0.69% 4.29% -
  Horiz. % 97.75% 96.71% 96.75% 95.19% 103.57% 104.29% 100.00%
Total Cost 572,034 532,896 510,014 491,034 348,043 237,035 106,071 207.21%
  QoQ % 7.34% 4.49% 3.87% 41.08% 46.83% 123.47% -
  Horiz. % 539.29% 502.40% 480.82% 462.93% 328.12% 223.47% 100.00%
Net Worth 204,574 199,237 194,139 161,740 142,466 122,837 103,875 57.05%
  QoQ % 2.68% 2.63% 20.03% 13.53% 15.98% 18.25% -
  Horiz. % 196.94% 191.80% 186.90% 155.71% 137.15% 118.25% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,170 10,170 8,910 8,910 3,319 3,319 0 -
  QoQ % 0.00% 14.14% 0.00% 168.41% 0.00% 0.00% -
  Horiz. % 306.35% 306.35% 268.41% 268.41% 100.00% 100.00% -
Div Payout % 24.79 % 25.66 % 24.51 % 24.37 % 12.49 % 18.26 % - % -
  QoQ % -3.39% 4.69% 0.57% 95.12% -31.60% 0.00% -
  Horiz. % 135.76% 140.53% 134.23% 133.46% 68.40% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 204,574 199,237 194,139 161,740 142,466 122,837 103,875 57.05%
  QoQ % 2.68% 2.63% 20.03% 13.53% 15.98% 18.25% -
  Horiz. % 196.94% 191.80% 186.90% 155.71% 137.15% 118.25% 100.00%
NOSH 229,086 228,982 229,208 199,680 187,455 165,996 164,881 24.49%
  QoQ % 0.05% -0.10% 14.79% 6.52% 12.93% 0.68% -
  Horiz. % 138.94% 138.88% 139.01% 121.10% 113.69% 100.68% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.69 % 6.92 % 6.65 % 6.93 % 7.09 % 7.12 % 8.43 % -14.27%
  QoQ % -3.32% 4.06% -4.04% -2.26% -0.42% -15.54% -
  Horiz. % 79.36% 82.09% 78.88% 82.21% 84.10% 84.46% 100.00%
ROE 20.05 % 19.90 % 18.73 % 22.60 % 18.65 % 14.80 % 9.40 % 65.62%
  QoQ % 0.75% 6.25% -17.12% 21.18% 26.01% 57.45% -
  Horiz. % 213.30% 211.70% 199.26% 240.43% 198.40% 157.45% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 267.61 250.03 238.37 264.22 199.84 153.75 70.25 143.72%
  QoQ % 7.03% 4.89% -9.78% 32.22% 29.98% 118.86% -
  Horiz. % 380.94% 355.91% 339.32% 376.11% 284.47% 218.86% 100.00%
EPS 17.91 17.31 15.86 18.31 14.18 10.95 5.92 109.04%
  QoQ % 3.47% 9.14% -13.38% 29.13% 29.50% 84.97% -
  Horiz. % 302.53% 292.40% 267.91% 309.29% 239.53% 184.97% 100.00%
DPS 4.44 4.44 3.89 4.46 1.77 2.00 0.00 -
  QoQ % 0.00% 14.14% -12.78% 151.98% -11.50% 0.00% -
  Horiz. % 222.00% 222.00% 194.50% 223.00% 88.50% 100.00% -
NAPS 0.8930 0.8701 0.8470 0.8100 0.7600 0.7400 0.6300 26.16%
  QoQ % 2.63% 2.73% 4.57% 6.58% 2.70% 17.46% -
  Horiz. % 141.75% 138.11% 134.44% 128.57% 120.63% 117.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 180.41 168.48 160.78 155.26 110.24 75.10 34.09 203.38%
  QoQ % 7.08% 4.79% 3.56% 40.84% 46.79% 120.30% -
  Horiz. % 529.22% 494.22% 471.63% 455.44% 323.38% 220.30% 100.00%
EPS 12.07 11.67 10.70 10.76 7.82 5.35 2.87 160.32%
  QoQ % 3.43% 9.07% -0.56% 37.60% 46.17% 86.41% -
  Horiz. % 420.56% 406.62% 372.82% 374.91% 272.47% 186.41% 100.00%
DPS 2.99 2.99 2.62 2.62 0.98 0.98 0.00 -
  QoQ % 0.00% 14.12% 0.00% 167.35% 0.00% 0.00% -
  Horiz. % 305.10% 305.10% 267.35% 267.35% 100.00% 100.00% -
NAPS 0.6020 0.5863 0.5713 0.4760 0.4192 0.3615 0.3057 57.04%
  QoQ % 2.68% 2.63% 20.02% 13.55% 15.96% 18.25% -
  Horiz. % 196.93% 191.79% 186.88% 155.71% 137.13% 118.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.1100 1.8100 1.7600 1.5600 1.1300 0.9600 0.0000 -
P/RPS 0.41 0.72 0.74 0.59 0.57 0.62 0.00 -
  QoQ % -43.06% -2.70% 25.42% 3.51% -8.06% 0.00% -
  Horiz. % 66.13% 116.13% 119.35% 95.16% 91.94% 100.00% -
P/EPS 6.20 10.46 11.10 8.52 7.97 8.77 0.00 -
  QoQ % -40.73% -5.77% 30.28% 6.90% -9.12% 0.00% -
  Horiz. % 70.70% 119.27% 126.57% 97.15% 90.88% 100.00% -
EY 16.13 9.56 9.01 11.74 12.55 11.41 0.00 -
  QoQ % 68.72% 6.10% -23.25% -6.45% 9.99% 0.00% -
  Horiz. % 141.37% 83.79% 78.97% 102.89% 109.99% 100.00% -
DY 4.00 2.45 2.21 2.86 1.57 2.08 0.00 -
  QoQ % 63.27% 10.86% -22.73% 82.17% -24.52% 0.00% -
  Horiz. % 192.31% 117.79% 106.25% 137.50% 75.48% 100.00% -
P/NAPS 1.24 2.08 2.08 1.93 1.49 1.30 0.00 -
  QoQ % -40.38% 0.00% 7.77% 29.53% 14.62% 0.00% -
  Horiz. % 95.38% 160.00% 160.00% 148.46% 114.62% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 25/05/11 25/02/11 - - - -
Price 1.4700 1.4400 1.8000 1.5900 0.0000 0.0000 0.0000 -
P/RPS 0.55 0.58 0.76 0.60 0.00 0.00 0.00 -
  QoQ % -5.17% -23.68% 26.67% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 96.67% 126.67% 100.00% - - -
P/EPS 8.21 8.32 11.35 8.68 0.00 0.00 0.00 -
  QoQ % -1.32% -26.70% 30.76% 0.00% 0.00% 0.00% -
  Horiz. % 94.59% 95.85% 130.76% 100.00% - - -
EY 12.18 12.02 8.81 11.51 0.00 0.00 0.00 -
  QoQ % 1.33% 36.44% -23.46% 0.00% 0.00% 0.00% -
  Horiz. % 105.82% 104.43% 76.54% 100.00% - - -
DY 3.02 3.08 2.16 2.81 0.00 0.00 0.00 -
  QoQ % -1.95% 42.59% -23.13% 0.00% 0.00% 0.00% -
  Horiz. % 107.47% 109.61% 76.87% 100.00% - - -
P/NAPS 1.65 1.65 2.13 1.96 0.00 0.00 0.00 -
  QoQ % 0.00% -22.54% 8.67% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

327  195  518  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers