Highlights

[KIMLUN] YoY Annual (Unaudited) 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 YoY -     15.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,053,640 1,206,399 946,996 896,557 652,134 527,593 0 -
  YoY % -12.66% 27.39% 5.63% 37.48% 23.61% 0.00% -
  Horiz. % 199.71% 228.66% 179.49% 169.93% 123.61% 100.00% -
PBT 93,362 59,839 38,175 60,735 58,291 47,934 0 -
  YoY % 56.02% 56.75% -37.14% 4.19% 21.61% 0.00% -
  Horiz. % 194.77% 124.84% 79.64% 126.71% 121.61% 100.00% -
Tax -22,660 -15,241 -2,699 -11,350 -15,616 -11,375 0 -
  YoY % -48.68% -464.69% 76.22% 27.32% -37.28% 0.00% -
  Horiz. % 199.21% 133.99% 23.73% 99.78% 137.28% 100.00% -
NP 70,702 44,598 35,476 49,385 42,675 36,559 0 -
  YoY % 58.53% 25.71% -28.16% 15.72% 16.73% 0.00% -
  Horiz. % 193.39% 121.99% 97.04% 135.08% 116.73% 100.00% -
NP to SH 70,702 44,598 35,715 49,501 42,712 36,559 0 -
  YoY % 58.53% 24.87% -27.85% 15.89% 16.83% 0.00% -
  Horiz. % 193.39% 121.99% 97.69% 135.40% 116.83% 100.00% -
Tax Rate 24.27 % 25.47 % 7.07 % 18.69 % 26.79 % 23.73 % - % -
  YoY % -4.71% 260.25% -62.17% -30.24% 12.90% 0.00% -
  Horiz. % 102.28% 107.33% 29.79% 78.76% 112.90% 100.00% -
Total Cost 982,938 1,161,801 911,520 847,172 609,459 491,034 0 -
  YoY % -15.40% 27.46% 7.60% 39.00% 24.12% 0.00% -
  Horiz. % 200.18% 236.60% 185.63% 172.53% 124.12% 100.00% -
Net Worth 459,803 390,463 299,176 272,526 216,152 164,515 - -
  YoY % 17.76% 30.51% 9.78% 26.08% 31.39% 0.00% -
  Horiz. % 279.49% 237.34% 181.85% 165.65% 131.39% 100.00% -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,435 11,134 7,215 11,440 11,680 5,686 - -
  YoY % 56.59% 54.31% -36.93% -2.05% 105.39% 0.00% -
  Horiz. % 306.58% 195.79% 126.88% 201.17% 205.39% 100.00% -
Div Payout % 24.66 % 24.97 % 20.20 % 23.11 % 27.35 % 15.56 % - % -
  YoY % -1.24% 23.61% -12.59% -15.50% 75.77% 0.00% -
  Horiz. % 158.48% 160.48% 129.82% 148.52% 175.77% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 459,803 390,463 299,176 272,526 216,152 164,515 - -
  YoY % 17.76% 30.51% 9.78% 26.08% 31.39% 0.00% -
  Horiz. % 279.49% 237.34% 181.85% 165.65% 131.39% 100.00% -
NOSH 300,603 293,008 240,514 238,347 229,024 203,105 - -
  YoY % 2.59% 21.83% 0.91% 4.07% 12.76% 0.00% -
  Horiz. % 148.00% 144.26% 118.42% 117.35% 112.76% 100.00% -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.71 % 3.70 % 3.75 % 5.51 % 6.54 % 6.93 % - % -
  YoY % 81.35% -1.33% -31.94% -15.75% -5.63% 0.00% -
  Horiz. % 96.83% 53.39% 54.11% 79.51% 94.37% 100.00% -
ROE 15.38 % 11.42 % 11.94 % 18.16 % 19.76 % 22.22 % - % -
  YoY % 34.68% -4.36% -34.25% -8.10% -11.07% 0.00% -
  Horiz. % 69.22% 51.40% 53.74% 81.73% 88.93% 100.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 350.51 411.73 393.74 376.15 284.74 259.76 - -
  YoY % -14.87% 4.57% 4.68% 32.10% 9.62% 0.00% -
  Horiz. % 134.94% 158.50% 151.58% 144.81% 109.62% 100.00% -
EPS 23.52 15.22 14.85 20.77 18.66 18.00 0.00 -
  YoY % 54.53% 2.49% -28.50% 11.31% 3.67% 0.00% -
  Horiz. % 130.67% 84.56% 82.50% 115.39% 103.67% 100.00% -
DPS 5.80 3.80 3.00 4.80 5.10 2.80 0.00 -
  YoY % 52.63% 26.67% -37.50% -5.88% 82.14% 0.00% -
  Horiz. % 207.14% 135.71% 107.14% 171.43% 182.14% 100.00% -
NAPS 1.5296 1.3326 1.2439 1.1434 0.9438 0.8100 0.0000 -
  YoY % 14.78% 7.13% 8.79% 21.15% 16.52% 0.00% -
  Horiz. % 188.84% 164.52% 153.57% 141.16% 116.52% 100.00% -
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 310.06 355.01 278.68 263.83 191.91 155.26 - -
  YoY % -12.66% 27.39% 5.63% 37.48% 23.61% 0.00% -
  Horiz. % 199.70% 228.66% 179.49% 169.93% 123.61% 100.00% -
EPS 20.81 13.12 10.51 14.57 12.57 10.76 0.00 -
  YoY % 58.61% 24.83% -27.87% 15.91% 16.82% 0.00% -
  Horiz. % 193.40% 121.93% 97.68% 135.41% 116.82% 100.00% -
DPS 5.13 3.28 2.12 3.37 3.44 1.67 0.00 -
  YoY % 56.40% 54.72% -37.09% -2.03% 105.99% 0.00% -
  Horiz. % 307.19% 196.41% 126.95% 201.80% 205.99% 100.00% -
NAPS 1.3531 1.1490 0.8804 0.8020 0.6361 0.4841 0.0000 -
  YoY % 17.76% 30.51% 9.78% 26.08% 31.40% 0.00% -
  Horiz. % 279.51% 237.35% 181.86% 165.67% 131.40% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.3800 1.1900 1.8300 1.3900 1.3700 1.5600 0.0000 -
P/RPS 0.39 0.29 0.46 0.37 0.48 0.60 0.00 -
  YoY % 34.48% -36.96% 24.32% -22.92% -20.00% 0.00% -
  Horiz. % 65.00% 48.33% 76.67% 61.67% 80.00% 100.00% -
P/EPS 5.87 7.82 12.32 6.69 7.35 8.67 0.00 -
  YoY % -24.94% -36.53% 84.16% -8.98% -15.22% 0.00% -
  Horiz. % 67.70% 90.20% 142.10% 77.16% 84.78% 100.00% -
EY 17.04 12.79 8.11 14.94 13.61 11.54 0.00 -
  YoY % 33.23% 57.71% -45.72% 9.77% 17.94% 0.00% -
  Horiz. % 147.66% 110.83% 70.28% 129.46% 117.94% 100.00% -
DY 4.20 3.19 1.64 3.45 3.72 1.79 0.00 -
  YoY % 31.66% 94.51% -52.46% -7.26% 107.82% 0.00% -
  Horiz. % 234.64% 178.21% 91.62% 192.74% 207.82% 100.00% -
P/NAPS 0.90 0.89 1.47 1.22 1.45 1.93 0.00 -
  YoY % 1.12% -39.46% 20.49% -15.86% -24.87% 0.00% -
  Horiz. % 46.63% 46.11% 76.17% 63.21% 75.13% 100.00% -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 - -
Price 1.5200 1.2900 1.5900 1.3400 1.5000 1.5900 0.0000 -
P/RPS 0.43 0.31 0.40 0.36 0.53 0.61 0.00 -
  YoY % 38.71% -22.50% 11.11% -32.08% -13.11% 0.00% -
  Horiz. % 70.49% 50.82% 65.57% 59.02% 86.89% 100.00% -
P/EPS 6.46 8.48 10.71 6.45 8.04 8.83 0.00 -
  YoY % -23.82% -20.82% 66.05% -19.78% -8.95% 0.00% -
  Horiz. % 73.16% 96.04% 121.29% 73.05% 91.05% 100.00% -
EY 15.47 11.80 9.34 15.50 12.43 11.32 0.00 -
  YoY % 31.10% 26.34% -39.74% 24.70% 9.81% 0.00% -
  Horiz. % 136.66% 104.24% 82.51% 136.93% 109.81% 100.00% -
DY 3.82 2.95 1.89 3.58 3.40 1.76 0.00 -
  YoY % 29.49% 56.08% -47.21% 5.29% 93.18% 0.00% -
  Horiz. % 217.05% 167.61% 107.39% 203.41% 193.18% 100.00% -
P/NAPS 0.99 0.97 1.28 1.17 1.59 1.96 0.00 -
  YoY % 2.06% -24.22% 9.40% -26.42% -18.88% 0.00% -
  Horiz. % 50.51% 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.
 


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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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
Partners & Brokers