Highlights

[KIMLUN] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     16.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Revenue 1,206,399 946,996 896,557 652,134 527,593 0  -  -
  YoY % 27.39% 5.63% 37.48% 23.61% 0.00% - -
  Horiz. % 228.66% 179.49% 169.93% 123.61% 100.00% - -
PBT 59,839 38,175 60,735 58,291 47,934 0  -  -
  YoY % 56.75% -37.14% 4.19% 21.61% 0.00% - -
  Horiz. % 124.84% 79.64% 126.71% 121.61% 100.00% - -
Tax -15,241 -2,699 -11,350 -15,616 -11,375 0  -  -
  YoY % -464.69% 76.22% 27.32% -37.28% 0.00% - -
  Horiz. % 133.99% 23.73% 99.78% 137.28% 100.00% - -
NP 44,598 35,476 49,385 42,675 36,559 0  -  -
  YoY % 25.71% -28.16% 15.72% 16.73% 0.00% - -
  Horiz. % 121.99% 97.04% 135.08% 116.73% 100.00% - -
NP to SH 44,598 35,715 49,501 42,712 36,559 0  -  -
  YoY % 24.87% -27.85% 15.89% 16.83% 0.00% - -
  Horiz. % 121.99% 97.69% 135.40% 116.83% 100.00% - -
Tax Rate 25.47 % 7.07 % 18.69 % 26.79 % 23.73 % - %  -  % -
  YoY % 260.25% -62.17% -30.24% 12.90% 0.00% - -
  Horiz. % 107.33% 29.79% 78.76% 112.90% 100.00% - -
Total Cost 1,161,801 911,520 847,172 609,459 491,034 0  -  -
  YoY % 27.46% 7.60% 39.00% 24.12% 0.00% - -
  Horiz. % 236.60% 185.63% 172.53% 124.12% 100.00% - -
Net Worth 390,463 299,176 272,526 216,152 164,515 -  -  -
  YoY % 30.51% 9.78% 26.08% 31.39% 0.00% - -
  Horiz. % 237.34% 181.85% 165.65% 131.39% 100.00% - -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Div 11,134 7,215 11,440 11,680 5,686 -  -  -
  YoY % 54.31% -36.93% -2.05% 105.39% 0.00% - -
  Horiz. % 195.79% 126.88% 201.17% 205.39% 100.00% - -
Div Payout % 24.97 % 20.20 % 23.11 % 27.35 % 15.56 % - %  -  % -
  YoY % 23.61% -12.59% -15.50% 75.77% 0.00% - -
  Horiz. % 160.48% 129.82% 148.52% 175.77% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Net Worth 390,463 299,176 272,526 216,152 164,515 -  -  -
  YoY % 30.51% 9.78% 26.08% 31.39% 0.00% - -
  Horiz. % 237.34% 181.85% 165.65% 131.39% 100.00% - -
NOSH 293,008 240,514 238,347 229,024 203,105 -  -  -
  YoY % 21.83% 0.91% 4.07% 12.76% 0.00% - -
  Horiz. % 144.26% 118.42% 117.35% 112.76% 100.00% - -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
NP Margin 3.70 % 3.75 % 5.51 % 6.54 % 6.93 % - %  -  % -
  YoY % -1.33% -31.94% -15.75% -5.63% 0.00% - -
  Horiz. % 53.39% 54.11% 79.51% 94.37% 100.00% - -
ROE 11.42 % 11.94 % 18.16 % 19.76 % 22.22 % - %  -  % -
  YoY % -4.36% -34.25% -8.10% -11.07% 0.00% - -
  Horiz. % 51.40% 53.74% 81.73% 88.93% 100.00% - -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 411.73 393.74 376.15 284.74 259.76 -  -  -
  YoY % 4.57% 4.68% 32.10% 9.62% 0.00% - -
  Horiz. % 158.50% 151.58% 144.81% 109.62% 100.00% - -
EPS 15.22 14.85 20.77 18.66 18.00 0.00  -  -
  YoY % 2.49% -28.50% 11.31% 3.67% 0.00% - -
  Horiz. % 84.56% 82.50% 115.39% 103.67% 100.00% - -
DPS 3.80 3.00 4.80 5.10 2.80 0.00  -  -
  YoY % 26.67% -37.50% -5.88% 82.14% 0.00% - -
  Horiz. % 135.71% 107.14% 171.43% 182.14% 100.00% - -
NAPS 1.3326 1.2439 1.1434 0.9438 0.8100 0.0000  -  -
  YoY % 7.13% 8.79% 21.15% 16.52% 0.00% - -
  Horiz. % 164.52% 153.57% 141.16% 116.52% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 363.49 285.33 270.14 196.49 158.97 -  -  -
  YoY % 27.39% 5.62% 37.48% 23.60% 0.00% - -
  Horiz. % 228.65% 179.49% 169.93% 123.60% 100.00% - -
EPS 13.44 10.76 14.91 12.87 11.02 0.00  -  -
  YoY % 24.91% -27.83% 15.85% 16.79% 0.00% - -
  Horiz. % 121.96% 97.64% 135.30% 116.79% 100.00% - -
DPS 3.35 2.17 3.45 3.52 1.71 0.00  -  -
  YoY % 54.38% -37.10% -1.99% 105.85% 0.00% - -
  Horiz. % 195.91% 126.90% 201.75% 205.85% 100.00% - -
NAPS 1.1765 0.9014 0.8211 0.6513 0.4957 0.0000  -  -
  YoY % 30.52% 9.78% 26.07% 31.39% 0.00% - -
  Horiz. % 237.34% 181.84% 165.64% 131.39% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -  -  -
Price 1.1900 1.8300 1.3900 1.3700 1.5600 0.0000  -  -
P/RPS 0.29 0.46 0.37 0.48 0.60 0.00  -  -
  YoY % -36.96% 24.32% -22.92% -20.00% 0.00% - -
  Horiz. % 48.33% 76.67% 61.67% 80.00% 100.00% - -
P/EPS 7.82 12.32 6.69 7.35 8.67 0.00  -  -
  YoY % -36.53% 84.16% -8.98% -15.22% 0.00% - -
  Horiz. % 90.20% 142.10% 77.16% 84.78% 100.00% - -
EY 12.79 8.11 14.94 13.61 11.54 0.00  -  -
  YoY % 57.71% -45.72% 9.77% 17.94% 0.00% - -
  Horiz. % 110.83% 70.28% 129.46% 117.94% 100.00% - -
DY 3.19 1.64 3.45 3.72 1.79 0.00  -  -
  YoY % 94.51% -52.46% -7.26% 107.82% 0.00% - -
  Horiz. % 178.21% 91.62% 192.74% 207.82% 100.00% - -
P/NAPS 0.89 1.47 1.22 1.45 1.93 0.00  -  -
  YoY % -39.46% 20.49% -15.86% -24.87% 0.00% - -
  Horiz. % 46.11% 76.17% 63.21% 75.13% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -  -  -
Price 1.2900 1.5900 1.3400 1.5000 1.5900 0.0000  -  -
P/RPS 0.31 0.40 0.36 0.53 0.61 0.00  -  -
  YoY % -22.50% 11.11% -32.08% -13.11% 0.00% - -
  Horiz. % 50.82% 65.57% 59.02% 86.89% 100.00% - -
P/EPS 8.48 10.71 6.45 8.04 8.83 0.00  -  -
  YoY % -20.82% 66.05% -19.78% -8.95% 0.00% - -
  Horiz. % 96.04% 121.29% 73.05% 91.05% 100.00% - -
EY 11.80 9.34 15.50 12.43 11.32 0.00  -  -
  YoY % 26.34% -39.74% 24.70% 9.81% 0.00% - -
  Horiz. % 104.24% 82.51% 136.93% 109.81% 100.00% - -
DY 2.95 1.89 3.58 3.40 1.76 0.00  -  -
  YoY % 56.08% -47.21% 5.29% 93.18% 0.00% - -
  Horiz. % 167.61% 107.39% 203.41% 193.18% 100.00% - -
P/NAPS 0.97 1.28 1.17 1.59 1.96 0.00  -  -
  YoY % -24.22% 9.40% -26.42% -18.88% 0.00% - -
  Horiz. % 49.49% 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.
 


 

375  307  523  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.005 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers