[KIMLUN] QoQ TTM Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 946,996 911,507 899,088 912,613 896,557 853,196 798,123 12.04% QoQ % 3.89% 1.38% -1.48% 1.79% 5.08% 6.90% - Horiz. % 118.65% 114.21% 112.65% 114.34% 112.33% 106.90% 100.00%
PBT 38,175 39,927 47,959 58,523 60,735 65,647 63,162 -28.45% QoQ % -4.39% -16.75% -18.05% -3.64% -7.48% 3.93% - Horiz. % 60.44% 63.21% 75.93% 92.66% 96.16% 103.93% 100.00%
Tax -2,699 -4,805 -8,018 -10,845 -11,350 -16,980 -16,428 -69.90% QoQ % 43.83% 40.07% 26.07% 4.45% 33.16% -3.36% - Horiz. % 16.43% 29.25% 48.81% 66.02% 69.09% 103.36% 100.00%
NP 35,476 35,122 39,941 47,678 49,385 48,667 46,734 -16.74% QoQ % 1.01% -12.07% -16.23% -3.46% 1.48% 4.14% - Horiz. % 75.91% 75.15% 85.46% 102.02% 105.67% 104.14% 100.00%
NP to SH 35,714 35,250 40,130 47,843 49,501 48,821 46,810 -16.46% QoQ % 1.32% -12.16% -16.12% -3.35% 1.39% 4.30% - Horiz. % 76.30% 75.30% 85.73% 102.21% 105.75% 104.30% 100.00%
Tax Rate 7.07 % 12.03 % 16.72 % 18.53 % 18.69 % 25.87 % 26.01 % -57.94% QoQ % -41.23% -28.05% -9.77% -0.86% -27.75% -0.54% - Horiz. % 27.18% 46.25% 64.28% 71.24% 71.86% 99.46% 100.00%
Total Cost 911,520 876,385 859,147 864,935 847,172 804,529 751,389 13.71% QoQ % 4.01% 2.01% -0.67% 2.10% 5.30% 7.07% - Horiz. % 121.31% 116.64% 114.34% 115.11% 112.75% 107.07% 100.00%
Net Worth 240,461 285,785 279,810 284,200 272,526 259,636 246,458 -1.62% QoQ % -15.86% 2.14% -1.54% 4.28% 4.96% 5.35% - Horiz. % 97.57% 115.96% 113.53% 115.31% 110.58% 105.35% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,213 11,447 11,447 11,447 11,447 7,094 7,094 1.12% QoQ % -36.98% 0.00% 0.00% 0.00% 61.37% 0.00% - Horiz. % 101.69% 161.37% 161.37% 161.37% 161.37% 100.00% 100.00%
Div Payout % 20.20 % 32.48 % 28.53 % 23.93 % 23.13 % 14.53 % 15.16 % 21.02% QoQ % -37.81% 13.85% 19.22% 3.46% 59.19% -4.16% - Horiz. % 133.25% 214.25% 188.19% 157.85% 152.57% 95.84% 100.00%
Equity 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,461 285,785 279,810 284,200 272,526 259,636 246,458 -1.62% QoQ % -15.86% 2.14% -1.54% 4.28% 4.96% 5.35% - Horiz. % 97.57% 115.96% 113.53% 115.31% 110.58% 105.35% 100.00%
NOSH 240,461 240,034 240,821 240,725 238,493 237,762 236,298 1.17% QoQ % 0.18% -0.33% 0.04% 0.94% 0.31% 0.62% - Horiz. % 101.76% 101.58% 101.91% 101.87% 100.93% 100.62% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.75 % 3.85 % 4.44 % 5.22 % 5.51 % 5.70 % 5.86 % -25.68% QoQ % -2.60% -13.29% -14.94% -5.26% -3.33% -2.73% - Horiz. % 63.99% 65.70% 75.77% 89.08% 94.03% 97.27% 100.00%
ROE 14.85 % 12.33 % 14.34 % 16.83 % 18.16 % 18.80 % 18.99 % -15.08% QoQ % 20.44% -14.02% -14.80% -7.32% -3.40% -1.00% - Horiz. % 78.20% 64.93% 75.51% 88.63% 95.63% 99.00% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 393.82 379.74 373.34 379.11 375.93 358.84 337.76 10.75% QoQ % 3.71% 1.71% -1.52% 0.85% 4.76% 6.24% - Horiz. % 116.60% 112.43% 110.53% 112.24% 111.30% 106.24% 100.00%
EPS 14.85 14.69 16.66 19.87 20.76 20.53 19.81 -17.44% QoQ % 1.09% -11.82% -16.16% -4.29% 1.12% 3.63% - Horiz. % 74.96% 74.15% 84.10% 100.30% 104.80% 103.63% 100.00%
DPS 3.00 4.80 4.80 4.80 4.80 2.98 3.00 - QoQ % -37.50% 0.00% 0.00% 0.00% 61.07% -0.67% - Horiz. % 100.00% 160.00% 160.00% 160.00% 160.00% 99.33% 100.00%
NAPS 1.0000 1.1906 1.1619 1.1806 1.1427 1.0920 1.0430 -2.76% QoQ % -16.01% 2.47% -1.58% 3.32% 4.64% 4.70% - Horiz. % 95.88% 114.15% 111.40% 113.19% 109.56% 104.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 278.68 268.23 264.58 268.56 263.83 251.07 234.87 12.04% QoQ % 3.90% 1.38% -1.48% 1.79% 5.08% 6.90% - Horiz. % 118.65% 114.20% 112.65% 114.34% 112.33% 106.90% 100.00%
EPS 10.51 10.37 11.81 14.08 14.57 14.37 13.77 -16.44% QoQ % 1.35% -12.19% -16.12% -3.36% 1.39% 4.36% - Horiz. % 76.33% 75.31% 85.77% 102.25% 105.81% 104.36% 100.00%
DPS 2.12 3.37 3.37 3.37 3.37 2.09 2.09 0.95% QoQ % -37.09% 0.00% 0.00% 0.00% 61.24% 0.00% - Horiz. % 101.44% 161.24% 161.24% 161.24% 161.24% 100.00% 100.00%
NAPS 0.7076 0.8410 0.8234 0.8363 0.8020 0.7640 0.7253 -1.63% QoQ % -15.86% 2.14% -1.54% 4.28% 4.97% 5.34% - Horiz. % 97.56% 115.95% 113.53% 115.30% 110.57% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.8300 1.9500 2.0600 1.4700 1.3900 1.3000 1.5100 -
P/RPS 0.46 0.51 0.55 0.39 0.37 0.36 0.45 1.47% QoQ % -9.80% -7.27% 41.03% 5.41% 2.78% -20.00% - Horiz. % 102.22% 113.33% 122.22% 86.67% 82.22% 80.00% 100.00%
P/EPS 12.32 13.28 12.36 7.40 6.70 6.33 7.62 37.63% QoQ % -7.23% 7.44% 67.03% 10.45% 5.85% -16.93% - Horiz. % 161.68% 174.28% 162.20% 97.11% 87.93% 83.07% 100.00%
EY 8.12 7.53 8.09 13.52 14.93 15.80 13.12 -27.31% QoQ % 7.84% -6.92% -40.16% -9.44% -5.51% 20.43% - Horiz. % 61.89% 57.39% 61.66% 103.05% 113.80% 120.43% 100.00%
DY 1.64 2.46 2.33 3.27 3.45 2.30 1.99 -12.07% QoQ % -33.33% 5.58% -28.75% -5.22% 50.00% 15.58% - Horiz. % 82.41% 123.62% 117.09% 164.32% 173.37% 115.58% 100.00%
P/NAPS 1.83 1.64 1.77 1.25 1.22 1.19 1.45 16.74% QoQ % 11.59% -7.34% 41.60% 2.46% 2.52% -17.93% - Horiz. % 126.21% 113.10% 122.07% 86.21% 84.14% 82.07% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 -
Price 1.5900 1.8900 1.8600 2.0200 1.3400 1.3700 1.4000 -
P/RPS 0.40 0.50 0.50 0.53 0.36 0.38 0.41 -1.63% QoQ % -20.00% 0.00% -5.66% 47.22% -5.26% -7.32% - Horiz. % 97.56% 121.95% 121.95% 129.27% 87.80% 92.68% 100.00%
P/EPS 10.71 12.87 11.16 10.16 6.46 6.67 7.07 31.80% QoQ % -16.78% 15.32% 9.84% 57.28% -3.15% -5.66% - Horiz. % 151.49% 182.04% 157.85% 143.71% 91.37% 94.34% 100.00%
EY 9.34 7.77 8.96 9.84 15.49 14.99 14.15 -24.13% QoQ % 20.21% -13.28% -8.94% -36.48% 3.34% 5.94% - Horiz. % 66.01% 54.91% 63.32% 69.54% 109.47% 105.94% 100.00%
DY 1.89 2.54 2.58 2.38 3.58 2.18 2.14 -7.93% QoQ % -25.59% -1.55% 8.40% -33.52% 64.22% 1.87% - Horiz. % 88.32% 118.69% 120.56% 111.21% 167.29% 101.87% 100.00%
P/NAPS 1.59 1.59 1.60 1.71 1.17 1.25 1.34 12.05% QoQ % 0.00% -0.62% -6.43% 46.15% -6.40% -6.72% - Horiz. % 118.66% 118.66% 119.40% 127.61% 87.31% 93.28% 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.
Comment
KIMLUN_1st Qtr 2013 Report.pdf 
