Highlights

[KIMLUN] YoY Annual (Unaudited) 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 YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Revenue 946,996 896,557 652,134 527,593 0  -   -  -
  YoY % 5.63% 37.48% 23.61% 0.00% - - -
  Horiz. % 179.49% 169.93% 123.61% 100.00% - - -
PBT 38,175 60,735 58,291 47,934 0  -   -  -
  YoY % -37.14% 4.19% 21.61% 0.00% - - -
  Horiz. % 79.64% 126.71% 121.61% 100.00% - - -
Tax -2,699 -11,350 -15,616 -11,375 0  -   -  -
  YoY % 76.22% 27.32% -37.28% 0.00% - - -
  Horiz. % 23.73% 99.78% 137.28% 100.00% - - -
NP 35,476 49,385 42,675 36,559 0  -   -  -
  YoY % -28.16% 15.72% 16.73% 0.00% - - -
  Horiz. % 97.04% 135.08% 116.73% 100.00% - - -
NP to SH 35,715 49,501 42,712 36,559 0  -   -  -
  YoY % -27.85% 15.89% 16.83% 0.00% - - -
  Horiz. % 97.69% 135.40% 116.83% 100.00% - - -
Tax Rate 7.07 % 18.69 % 26.79 % 23.73 % - %  -  %  -  % -
  YoY % -62.17% -30.24% 12.90% 0.00% - - -
  Horiz. % 29.79% 78.76% 112.90% 100.00% - - -
Total Cost 911,520 847,172 609,459 491,034 0  -   -  -
  YoY % 7.60% 39.00% 24.12% 0.00% - - -
  Horiz. % 185.63% 172.53% 124.12% 100.00% - - -
Net Worth 299,176 272,526 216,152 164,515 -  -   -  -
  YoY % 9.78% 26.08% 31.39% 0.00% - - -
  Horiz. % 181.85% 165.65% 131.39% 100.00% - - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Div 7,215 11,440 11,680 5,686 -  -   -  -
  YoY % -36.93% -2.05% 105.39% 0.00% - - -
  Horiz. % 126.88% 201.17% 205.39% 100.00% - - -
Div Payout % 20.20 % 23.11 % 27.35 % 15.56 % - %  -  %  -  % -
  YoY % -12.59% -15.50% 75.77% 0.00% - - -
  Horiz. % 129.82% 148.52% 175.77% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Net Worth 299,176 272,526 216,152 164,515 -  -   -  -
  YoY % 9.78% 26.08% 31.39% 0.00% - - -
  Horiz. % 181.85% 165.65% 131.39% 100.00% - - -
NOSH 240,514 238,347 229,024 203,105 -  -   -  -
  YoY % 0.91% 4.07% 12.76% 0.00% - - -
  Horiz. % 118.42% 117.35% 112.76% 100.00% - - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
NP Margin 3.75 % 5.51 % 6.54 % 6.93 % - %  -  %  -  % -
  YoY % -31.94% -15.75% -5.63% 0.00% - - -
  Horiz. % 54.11% 79.51% 94.37% 100.00% - - -
ROE 11.94 % 18.16 % 19.76 % 22.22 % - %  -  %  -  % -
  YoY % -34.25% -8.10% -11.07% 0.00% - - -
  Horiz. % 53.74% 81.73% 88.93% 100.00% - - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 393.74 376.15 284.74 259.76 -  -   -  -
  YoY % 4.68% 32.10% 9.62% 0.00% - - -
  Horiz. % 151.58% 144.81% 109.62% 100.00% - - -
EPS 14.85 20.77 18.66 18.00 0.00  -   -  -
  YoY % -28.50% 11.31% 3.67% 0.00% - - -
  Horiz. % 82.50% 115.39% 103.67% 100.00% - - -
DPS 3.00 4.80 5.10 2.80 0.00  -   -  -
  YoY % -37.50% -5.88% 82.14% 0.00% - - -
  Horiz. % 107.14% 171.43% 182.14% 100.00% - - -
NAPS 1.2439 1.1434 0.9438 0.8100 0.0000  -   -  -
  YoY % 8.79% 21.15% 16.52% 0.00% - - -
  Horiz. % 153.57% 141.16% 116.52% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 278.68 263.83 191.91 155.26 -  -   -  -
  YoY % 5.63% 37.48% 23.61% 0.00% - - -
  Horiz. % 179.49% 169.93% 123.61% 100.00% - - -
EPS 10.51 14.57 12.57 10.76 0.00  -   -  -
  YoY % -27.87% 15.91% 16.82% 0.00% - - -
  Horiz. % 97.68% 135.41% 116.82% 100.00% - - -
DPS 2.12 3.37 3.44 1.67 0.00  -   -  -
  YoY % -37.09% -2.03% 105.99% 0.00% - - -
  Horiz. % 126.95% 201.80% 205.99% 100.00% - - -
NAPS 0.8804 0.8020 0.6361 0.4841 0.0000  -   -  -
  YoY % 9.78% 26.08% 31.40% 0.00% - - -
  Horiz. % 181.86% 165.67% 131.40% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 -  -   -  -
Price 1.8300 1.3900 1.3700 1.5600 0.0000  -   -  -
P/RPS 0.46 0.37 0.48 0.60 0.00  -   -  -
  YoY % 24.32% -22.92% -20.00% 0.00% - - -
  Horiz. % 76.67% 61.67% 80.00% 100.00% - - -
P/EPS 12.32 6.69 7.35 8.67 0.00  -   -  -
  YoY % 84.16% -8.98% -15.22% 0.00% - - -
  Horiz. % 142.10% 77.16% 84.78% 100.00% - - -
EY 8.11 14.94 13.61 11.54 0.00  -   -  -
  YoY % -45.72% 9.77% 17.94% 0.00% - - -
  Horiz. % 70.28% 129.46% 117.94% 100.00% - - -
DY 1.64 3.45 3.72 1.79 0.00  -   -  -
  YoY % -52.46% -7.26% 107.82% 0.00% - - -
  Horiz. % 91.62% 192.74% 207.82% 100.00% - - -
P/NAPS 1.47 1.22 1.45 1.93 0.00  -   -  -
  YoY % 20.49% -15.86% -24.87% 0.00% - - -
  Horiz. % 76.17% 63.21% 75.13% 100.00% - - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 27/02/14 25/02/13 27/02/12 25/02/11 -  -   -  -
Price 1.5900 1.3400 1.5000 1.5900 0.0000  -   -  -
P/RPS 0.40 0.36 0.53 0.61 0.00  -   -  -
  YoY % 11.11% -32.08% -13.11% 0.00% - - -
  Horiz. % 65.57% 59.02% 86.89% 100.00% - - -
P/EPS 10.71 6.45 8.04 8.83 0.00  -   -  -
  YoY % 66.05% -19.78% -8.95% 0.00% - - -
  Horiz. % 121.29% 73.05% 91.05% 100.00% - - -
EY 9.34 15.50 12.43 11.32 0.00  -   -  -
  YoY % -39.74% 24.70% 9.81% 0.00% - - -
  Horiz. % 82.51% 136.93% 109.81% 100.00% - - -
DY 1.89 3.58 3.40 1.76 0.00  -   -  -
  YoY % -47.21% 5.29% 93.18% 0.00% - - -
  Horiz. % 107.39% 203.41% 193.18% 100.00% - - -
P/NAPS 1.28 1.17 1.59 1.96 0.00  -   -  -
  YoY % 9.40% -26.42% -18.88% 0.00% - - -
  Horiz. % 65.31% 59.69% 81.12% 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
 
 

180  132  457  1678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 LAMBO 0.035+0.005 
 MLAB 0.03+0.005 
 VELESTO 0.125+0.005 
 MAHSING 1.14+0.01 
 IRIS 0.275+0.01 
 YONGTAI 0.155+0.005 
 DGSB 0.22-0.01 
 LUSTER 0.20+0.005 
 ALAM-WA 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS