Highlights

[KIMLUN] QoQ TTM Result on 2012-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     1.39%    YoY -     15.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 911,507 899,088 912,613 896,557 853,196 798,123 715,872 17.46%
  QoQ % 1.38% -1.48% 1.79% 5.08% 6.90% 11.49% -
  Horiz. % 127.33% 125.59% 127.48% 125.24% 119.18% 111.49% 100.00%
PBT 39,927 47,959 58,523 60,735 65,647 63,162 59,334 -23.19%
  QoQ % -16.75% -18.05% -3.64% -7.48% 3.93% 6.45% -
  Horiz. % 67.29% 80.83% 98.63% 102.36% 110.64% 106.45% 100.00%
Tax -4,805 -8,018 -10,845 -11,350 -16,980 -16,428 -15,625 -54.41%
  QoQ % 40.07% 26.07% 4.45% 33.16% -3.36% -5.14% -
  Horiz. % 30.75% 51.32% 69.41% 72.64% 108.67% 105.14% 100.00%
NP 35,122 39,941 47,678 49,385 48,667 46,734 43,709 -13.56%
  QoQ % -12.07% -16.23% -3.46% 1.48% 4.14% 6.92% -
  Horiz. % 80.35% 91.38% 109.08% 112.99% 111.34% 106.92% 100.00%
NP to SH 35,250 40,130 47,843 49,501 48,821 46,810 43,766 -13.42%
  QoQ % -12.16% -16.12% -3.35% 1.39% 4.30% 6.96% -
  Horiz. % 80.54% 91.69% 109.32% 113.10% 111.55% 106.96% 100.00%
Tax Rate 12.03 % 16.72 % 18.53 % 18.69 % 25.87 % 26.01 % 26.33 % -40.65%
  QoQ % -28.05% -9.77% -0.86% -27.75% -0.54% -1.22% -
  Horiz. % 45.69% 63.50% 70.38% 70.98% 98.25% 98.78% 100.00%
Total Cost 876,385 859,147 864,935 847,172 804,529 751,389 672,163 19.33%
  QoQ % 2.01% -0.67% 2.10% 5.30% 7.07% 11.79% -
  Horiz. % 130.38% 127.82% 128.68% 126.04% 119.69% 111.79% 100.00%
Net Worth 285,785 279,810 284,200 272,526 259,636 246,458 234,644 14.03%
  QoQ % 2.14% -1.54% 4.28% 4.96% 5.35% 5.03% -
  Horiz. % 121.79% 119.25% 121.12% 116.14% 110.65% 105.03% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,447 11,447 11,447 11,447 7,094 7,094 11,673 -1.29%
  QoQ % 0.00% 0.00% 0.00% 61.37% 0.00% -39.23% -
  Horiz. % 98.06% 98.06% 98.06% 98.06% 60.77% 60.77% 100.00%
Div Payout % 32.48 % 28.53 % 23.93 % 23.13 % 14.53 % 15.16 % 26.67 % 14.03%
  QoQ % 13.85% 19.22% 3.46% 59.19% -4.16% -43.16% -
  Horiz. % 121.78% 106.97% 89.73% 86.73% 54.48% 56.84% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 285,785 279,810 284,200 272,526 259,636 246,458 234,644 14.03%
  QoQ % 2.14% -1.54% 4.28% 4.96% 5.35% 5.03% -
  Horiz. % 121.79% 119.25% 121.12% 116.14% 110.65% 105.03% 100.00%
NOSH 240,034 240,821 240,725 238,493 237,762 236,298 231,724 2.37%
  QoQ % -0.33% 0.04% 0.94% 0.31% 0.62% 1.97% -
  Horiz. % 103.59% 103.93% 103.88% 102.92% 102.61% 101.97% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.85 % 4.44 % 5.22 % 5.51 % 5.70 % 5.86 % 6.11 % -26.48%
  QoQ % -13.29% -14.94% -5.26% -3.33% -2.73% -4.09% -
  Horiz. % 63.01% 72.67% 85.43% 90.18% 93.29% 95.91% 100.00%
ROE 12.33 % 14.34 % 16.83 % 18.16 % 18.80 % 18.99 % 18.65 % -24.09%
  QoQ % -14.02% -14.80% -7.32% -3.40% -1.00% 1.82% -
  Horiz. % 66.11% 76.89% 90.24% 97.37% 100.80% 101.82% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 379.74 373.34 379.11 375.93 358.84 337.76 308.93 14.74%
  QoQ % 1.71% -1.52% 0.85% 4.76% 6.24% 9.33% -
  Horiz. % 122.92% 120.85% 122.72% 121.69% 116.16% 109.33% 100.00%
EPS 14.69 16.66 19.87 20.76 20.53 19.81 18.89 -15.42%
  QoQ % -11.82% -16.16% -4.29% 1.12% 3.63% 4.87% -
  Horiz. % 77.77% 88.19% 105.19% 109.90% 108.68% 104.87% 100.00%
DPS 4.80 4.80 4.80 4.80 2.98 3.00 5.10 -3.96%
  QoQ % 0.00% 0.00% 0.00% 61.07% -0.67% -41.18% -
  Horiz. % 94.12% 94.12% 94.12% 94.12% 58.43% 58.82% 100.00%
NAPS 1.1906 1.1619 1.1806 1.1427 1.0920 1.0430 1.0126 11.39%
  QoQ % 2.47% -1.58% 3.32% 4.64% 4.70% 3.00% -
  Horiz. % 117.58% 114.74% 116.59% 112.85% 107.84% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 268.23 264.58 268.56 263.83 251.07 234.87 210.66 17.46%
  QoQ % 1.38% -1.48% 1.79% 5.08% 6.90% 11.49% -
  Horiz. % 127.33% 125.60% 127.49% 125.24% 119.18% 111.49% 100.00%
EPS 10.37 11.81 14.08 14.57 14.37 13.77 12.88 -13.44%
  QoQ % -12.19% -16.12% -3.36% 1.39% 4.36% 6.91% -
  Horiz. % 80.51% 91.69% 109.32% 113.12% 111.57% 106.91% 100.00%
DPS 3.37 3.37 3.37 3.37 2.09 2.09 3.44 -1.36%
  QoQ % 0.00% 0.00% 0.00% 61.24% 0.00% -39.24% -
  Horiz. % 97.97% 97.97% 97.97% 97.97% 60.76% 60.76% 100.00%
NAPS 0.8410 0.8234 0.8363 0.8020 0.7640 0.7253 0.6905 14.03%
  QoQ % 2.14% -1.54% 4.28% 4.97% 5.34% 5.04% -
  Horiz. % 121.80% 119.25% 121.12% 116.15% 110.64% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.9500 2.0600 1.4700 1.3900 1.3000 1.5100 1.6100 -
P/RPS 0.51 0.55 0.39 0.37 0.36 0.45 0.52 -1.29%
  QoQ % -7.27% 41.03% 5.41% 2.78% -20.00% -13.46% -
  Horiz. % 98.08% 105.77% 75.00% 71.15% 69.23% 86.54% 100.00%
P/EPS 13.28 12.36 7.40 6.70 6.33 7.62 8.52 34.40%
  QoQ % 7.44% 67.03% 10.45% 5.85% -16.93% -10.56% -
  Horiz. % 155.87% 145.07% 86.85% 78.64% 74.30% 89.44% 100.00%
EY 7.53 8.09 13.52 14.93 15.80 13.12 11.73 -25.56%
  QoQ % -6.92% -40.16% -9.44% -5.51% 20.43% 11.85% -
  Horiz. % 64.19% 68.97% 115.26% 127.28% 134.70% 111.85% 100.00%
DY 2.46 2.33 3.27 3.45 2.30 1.99 3.17 -15.54%
  QoQ % 5.58% -28.75% -5.22% 50.00% 15.58% -37.22% -
  Horiz. % 77.60% 73.50% 103.15% 108.83% 72.56% 62.78% 100.00%
P/NAPS 1.64 1.77 1.25 1.22 1.19 1.45 1.59 2.08%
  QoQ % -7.34% 41.60% 2.46% 2.52% -17.93% -8.81% -
  Horiz. % 103.14% 111.32% 78.62% 76.73% 74.84% 91.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 -
Price 1.8900 1.8600 2.0200 1.3400 1.3700 1.4000 1.4700 -
P/RPS 0.50 0.50 0.53 0.36 0.38 0.41 0.48 2.76%
  QoQ % 0.00% -5.66% 47.22% -5.26% -7.32% -14.58% -
  Horiz. % 104.17% 104.17% 110.42% 75.00% 79.17% 85.42% 100.00%
P/EPS 12.87 11.16 10.16 6.46 6.67 7.07 7.78 39.83%
  QoQ % 15.32% 9.84% 57.28% -3.15% -5.66% -9.13% -
  Horiz. % 165.42% 143.44% 130.59% 83.03% 85.73% 90.87% 100.00%
EY 7.77 8.96 9.84 15.49 14.99 14.15 12.85 -28.47%
  QoQ % -13.28% -8.94% -36.48% 3.34% 5.94% 10.12% -
  Horiz. % 60.47% 69.73% 76.58% 120.54% 116.65% 110.12% 100.00%
DY 2.54 2.58 2.38 3.58 2.18 2.14 3.47 -18.76%
  QoQ % -1.55% 8.40% -33.52% 64.22% 1.87% -38.33% -
  Horiz. % 73.20% 74.35% 68.59% 103.17% 62.82% 61.67% 100.00%
P/NAPS 1.59 1.60 1.71 1.17 1.25 1.34 1.45 6.33%
  QoQ % -0.62% -6.43% 46.15% -6.40% -6.72% -7.59% -
  Horiz. % 109.66% 110.34% 117.93% 80.69% 86.21% 92.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers