Highlights

[KIMLUN] QoQ TTM Result on 2010-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 24-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
Revenue 527,593 374,618 255,212 115,832 0  -   -  -
  QoQ % 40.83% 46.79% 120.33% 0.00% - - -
  Horiz. % 455.48% 323.41% 220.33% 100.00% - - -
PBT 47,934 35,827 24,563 13,003 0  -   -  -
  QoQ % 33.79% 45.86% 88.90% 0.00% - - -
  Horiz. % 368.64% 275.53% 188.90% 100.00% - - -
Tax -11,375 -9,252 -6,386 -3,242 0  -   -  -
  QoQ % -22.95% -44.88% -96.98% 0.00% - - -
  Horiz. % 350.86% 285.38% 196.98% 100.00% - - -
NP 36,559 26,575 18,177 9,761 0  -   -  -
  QoQ % 37.57% 46.20% 86.22% 0.00% - - -
  Horiz. % 374.54% 272.26% 186.22% 100.00% - - -
NP to SH 36,559 26,575 18,177 9,761 0  -   -  -
  QoQ % 37.57% 46.20% 86.22% 0.00% - - -
  Horiz. % 374.54% 272.26% 186.22% 100.00% - - -
Tax Rate 23.73 % 25.82 % 26.00 % 24.93 % - %  -  %  -  % -
  QoQ % -8.09% -0.69% 4.29% 0.00% - - -
  Horiz. % 95.19% 103.57% 104.29% 100.00% - - -
Total Cost 491,034 348,043 237,035 106,071 0  -   -  -
  QoQ % 41.08% 46.83% 123.47% 0.00% - - -
  Horiz. % 462.93% 328.12% 223.47% 100.00% - - -
Net Worth 161,740 142,466 122,837 103,875 -  -   -  -
  QoQ % 13.53% 15.98% 18.25% 0.00% - - -
  Horiz. % 155.71% 137.15% 118.25% 100.00% - - -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
Div 8,910 3,319 3,319 0 0  -   -  -
  QoQ % 168.41% 0.00% 0.00% 0.00% - - -
  Horiz. % 268.41% 100.00% 100.00% - - - -
Div Payout % 24.37 % 12.49 % 18.26 % - % - %  -  %  -  % -
  QoQ % 95.12% -31.60% 0.00% 0.00% - - -
  Horiz. % 133.46% 68.40% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
Net Worth 161,740 142,466 122,837 103,875 -  -   -  -
  QoQ % 13.53% 15.98% 18.25% 0.00% - - -
  Horiz. % 155.71% 137.15% 118.25% 100.00% - - -
NOSH 199,680 187,455 165,996 164,881 -  -   -  -
  QoQ % 6.52% 12.93% 0.68% 0.00% - - -
  Horiz. % 121.10% 113.69% 100.68% 100.00% - - -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
NP Margin 6.93 % 7.09 % 7.12 % 8.43 % - %  -  %  -  % -
  QoQ % -2.26% -0.42% -15.54% 0.00% - - -
  Horiz. % 82.21% 84.10% 84.46% 100.00% - - -
ROE 22.60 % 18.65 % 14.80 % 9.40 % - %  -  %  -  % -
  QoQ % 21.18% 26.01% 57.45% 0.00% - - -
  Horiz. % 240.43% 198.40% 157.45% 100.00% - - -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
RPS 264.22 199.84 153.75 70.25 -  -   -  -
  QoQ % 32.22% 29.98% 118.86% 0.00% - - -
  Horiz. % 376.11% 284.47% 218.86% 100.00% - - -
EPS 18.31 14.18 10.95 5.92 -  -   -  -
  QoQ % 29.13% 29.50% 84.97% 0.00% - - -
  Horiz. % 309.29% 239.53% 184.97% 100.00% - - -
DPS 4.46 1.77 2.00 0.00 0.00  -   -  -
  QoQ % 151.98% -11.50% 0.00% 0.00% - - -
  Horiz. % 223.00% 88.50% 100.00% - - - -
NAPS 0.8100 0.7600 0.7400 0.6300 0.0000  -   -  -
  QoQ % 6.58% 2.70% 17.46% 0.00% - - -
  Horiz. % 128.57% 120.63% 117.46% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
RPS 158.97 112.87 76.90 34.90 -  -   -  -
  QoQ % 40.84% 46.78% 120.34% 0.00% - - -
  Horiz. % 455.50% 323.41% 220.34% 100.00% - - -
EPS 11.02 8.01 5.48 2.94 -  -   -  -
  QoQ % 37.58% 46.17% 86.39% 0.00% - - -
  Horiz. % 374.83% 272.45% 186.39% 100.00% - - -
DPS 2.68 1.00 1.00 0.00 0.00  -   -  -
  QoQ % 168.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 268.00% 100.00% 100.00% - - - -
NAPS 0.4873 0.4293 0.3701 0.3130 0.0000  -   -  -
  QoQ % 13.51% 16.00% 18.24% 0.00% - - -
  Horiz. % 155.69% 137.16% 118.24% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
Date 30/12/10 30/09/10 30/06/10 - -  -   -  -
Price 1.5600 1.1300 0.9600 0.0000 0.0000  -   -  -
P/RPS 0.59 0.57 0.62 0.00 0.00  -   -  -
  QoQ % 3.51% -8.06% 0.00% 0.00% - - -
  Horiz. % 95.16% 91.94% 100.00% - - - -
P/EPS 8.52 7.97 8.77 0.00 0.00  -   -  -
  QoQ % 6.90% -9.12% 0.00% 0.00% - - -
  Horiz. % 97.15% 90.88% 100.00% - - - -
EY 11.74 12.55 11.41 0.00 0.00  -   -  -
  QoQ % -6.45% 9.99% 0.00% 0.00% - - -
  Horiz. % 102.89% 109.99% 100.00% - - - -
DY 2.86 1.57 2.08 0.00 0.00  -   -  -
  QoQ % 82.17% -24.52% 0.00% 0.00% - - -
  Horiz. % 137.50% 75.48% 100.00% - - - -
P/NAPS 1.93 1.49 1.30 0.00 0.00  -   -  -
  QoQ % 29.53% 14.62% 0.00% 0.00% - - -
  Horiz. % 148.46% 114.62% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09  -   -  CAGR
Date 25/02/11 - - - -  -   -  -
Price 1.5900 0.0000 0.0000 0.0000 0.0000  -   -  -
P/RPS 0.60 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/EPS 8.68 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
EY 11.51 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
DY 2.81 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.96 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 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.
 


 

130  150  426  1499 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 MYEG 1.37-0.02 
 SAPNRG-WA 0.14-0.005 
 ORION 0.225+0.01 
 HSI-C5D 0.245-0.095 
 DAYANG 1.30-0.03 
 PUC 0.0950.00 
 HSI-C5A 0.27-0.12 
 IRIS 0.140.00 
Partners & Brokers