Highlights

[KIMLUN] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Revenue 892,288 600,310 510,424 -  -   -   -  -
  YoY % 48.64% 17.61% 0.00% - - - -
  Horiz. % 174.81% 117.61% 100.00% - - - -
PBT 67,472 57,730 49,126 0  -   -   -  -
  YoY % 16.88% 17.51% 0.00% - - - -
  Horiz. % 137.34% 117.51% 100.00% - - - -
Tax -16,836 -15,212 -12,772 0  -   -   -  -
  YoY % -10.68% -19.10% 0.00% - - - -
  Horiz. % 131.82% 119.10% 100.00% - - - -
NP 50,636 42,518 36,354 0  -   -   -  -
  YoY % 19.09% 16.96% 0.00% - - - -
  Horiz. % 139.29% 116.96% 100.00% - - - -
NP to SH 50,716 42,520 36,354 0  -   -   -  -
  YoY % 19.28% 16.96% 0.00% - - - -
  Horiz. % 139.51% 116.96% 100.00% - - - -
Tax Rate 24.95 % 26.35 % 26.00 % - %  -  %  -  %  -  % -
  YoY % -5.31% 1.35% 0.00% - - - -
  Horiz. % 95.96% 101.35% 100.00% - - - -
Total Cost 841,652 557,792 474,070 -  -   -   -  -
  YoY % 50.89% 17.66% 0.00% - - - -
  Horiz. % 177.54% 117.66% 100.00% - - - -
Net Worth 246,260 199,335 122,840 -  -   -   -  -
  YoY % 23.54% 62.27% 0.00% - - - -
  Horiz. % 200.47% 162.27% 100.00% - - - -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Div - 9,163 6,640 -  -   -   -  -
  YoY % 0.00% 38.01% 0.00% - - - -
  Horiz. % 0.00% 138.01% 100.00% - - - -
Div Payout % - % 21.55 % 18.26 % - %  -  %  -  %  -  % -
  YoY % 0.00% 18.02% 0.00% - - - -
  Horiz. % 0.00% 118.02% 100.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Net Worth 246,260 199,335 122,840 -  -   -   -  -
  YoY % 23.54% 62.27% 0.00% - - - -
  Horiz. % 200.47% 162.27% 100.00% - - - -
NOSH 236,108 229,094 166,000 -  -   -   -  -
  YoY % 3.06% 38.01% 0.00% - - - -
  Horiz. % 142.23% 138.01% 100.00% - - - -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
NP Margin 5.67 % 7.08 % 7.12 % - %  -  %  -  %  -  % -
  YoY % -19.92% -0.56% 0.00% - - - -
  Horiz. % 79.63% 99.44% 100.00% - - - -
ROE 20.59 % 21.33 % 29.59 % - %  -  %  -  %  -  % -
  YoY % -3.47% -27.91% 0.00% - - - -
  Horiz. % 69.58% 72.09% 100.00% - - - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
RPS 377.92 262.04 307.48 -  -   -   -  -
  YoY % 44.22% -14.78% 0.00% - - - -
  Horiz. % 122.91% 85.22% 100.00% - - - -
EPS 21.48 18.56 21.90 0.00  -   -   -  -
  YoY % 15.73% -15.25% 0.00% - - - -
  Horiz. % 98.08% 84.75% 100.00% - - - -
DPS 0.00 4.00 4.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 1.0430 0.8701 0.7400 -  -   -   -  -
  YoY % 19.87% 17.58% 0.00% - - - -
  Horiz. % 140.95% 117.58% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
RPS 262.58 176.65 150.20 -  -   -   -  -
  YoY % 48.64% 17.61% 0.00% - - - -
  Horiz. % 174.82% 117.61% 100.00% - - - -
EPS 14.92 12.51 10.70 0.00  -   -   -  -
  YoY % 19.26% 16.92% 0.00% - - - -
  Horiz. % 139.44% 116.92% 100.00% - - - -
DPS 0.00 2.70 1.95 0.00  -   -   -  -
  YoY % 0.00% 38.46% 0.00% - - - -
  Horiz. % 0.00% 138.46% 100.00% - - - -
NAPS 0.7247 0.5866 0.3615 -  -   -   -  -
  YoY % 23.54% 62.27% 0.00% - - - -
  Horiz. % 200.47% 162.27% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Date 29/06/12 30/06/11 30/06/10 -  -   -   -  -
Price 1.5100 1.8100 0.9600 0.0000  -   -   -  -
P/RPS 0.40 0.69 0.31 0.00  -   -   -  -
  YoY % -42.03% 122.58% 0.00% - - - -
  Horiz. % 129.03% 222.58% 100.00% - - - -
P/EPS 7.03 9.75 4.38 0.00  -   -   -  -
  YoY % -27.90% 122.60% 0.00% - - - -
  Horiz. % 160.50% 222.60% 100.00% - - - -
EY 14.23 10.25 22.81 0.00  -   -   -  -
  YoY % 38.83% -55.06% 0.00% - - - -
  Horiz. % 62.38% 44.94% 100.00% - - - -
DY 0.00 2.21 4.17 0.00  -   -   -  -
  YoY % 0.00% -47.00% 0.00% - - - -
  Horiz. % 0.00% 53.00% 100.00% - - - -
P/NAPS 1.45 2.08 1.30 0.00  -   -   -  -
  YoY % -30.29% 60.00% 0.00% - - - -
  Horiz. % 111.54% 160.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Date 29/08/12 25/08/11 26/08/10 -  -   -   -  -
Price 1.4000 1.4400 1.0600 0.0000  -   -   -  -
P/RPS 0.37 0.55 0.34 0.00  -   -   -  -
  YoY % -32.73% 61.76% 0.00% - - - -
  Horiz. % 108.82% 161.76% 100.00% - - - -
P/EPS 6.52 7.76 4.84 0.00  -   -   -  -
  YoY % -15.98% 60.33% 0.00% - - - -
  Horiz. % 134.71% 160.33% 100.00% - - - -
EY 15.34 12.89 20.66 0.00  -   -   -  -
  YoY % 19.01% -37.61% 0.00% - - - -
  Horiz. % 74.25% 62.39% 100.00% - - - -
DY 0.00 2.78 3.77 0.00  -   -   -  -
  YoY % 0.00% -26.26% 0.00% - - - -
  Horiz. % 0.00% 73.74% 100.00% - - - -
P/NAPS 1.34 1.65 1.43 0.00  -   -   -  -
  YoY % -18.79% 15.38% 0.00% - - - -
  Horiz. % 93.71% 115.38% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers