Highlights

[KIMLUN] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -6.89%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Revenue 897,350 892,288 600,310 510,424 -  -   -  -
  YoY % 0.57% 48.64% 17.61% 0.00% - - -
  Horiz. % 175.80% 174.81% 117.61% 100.00% - - -
PBT 41,920 67,472 57,730 49,126 0  -   -  -
  YoY % -37.87% 16.88% 17.51% 0.00% - - -
  Horiz. % 85.33% 137.34% 117.51% 100.00% - - -
Tax -10,172 -16,836 -15,212 -12,772 0  -   -  -
  YoY % 39.58% -10.68% -19.10% 0.00% - - -
  Horiz. % 79.64% 131.82% 119.10% 100.00% - - -
NP 31,748 50,636 42,518 36,354 0  -   -  -
  YoY % -37.30% 19.09% 16.96% 0.00% - - -
  Horiz. % 87.33% 139.29% 116.96% 100.00% - - -
NP to SH 31,974 50,716 42,520 36,354 0  -   -  -
  YoY % -36.95% 19.28% 16.96% 0.00% - - -
  Horiz. % 87.95% 139.51% 116.96% 100.00% - - -
Tax Rate 24.27 % 24.95 % 26.35 % 26.00 % - %  -  %  -  % -
  YoY % -2.73% -5.31% 1.35% 0.00% - - -
  Horiz. % 93.35% 95.96% 101.35% 100.00% - - -
Total Cost 865,602 841,652 557,792 474,070 -  -   -  -
  YoY % 2.85% 50.89% 17.66% 0.00% - - -
  Horiz. % 182.59% 177.54% 117.66% 100.00% - - -
Net Worth 279,327 246,260 199,335 122,840 -  -   -  -
  YoY % 13.43% 23.54% 62.27% 0.00% - - -
  Horiz. % 227.39% 200.47% 162.27% 100.00% - - -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Div - - 9,163 6,640 -  -   -  -
  YoY % 0.00% 0.00% 38.01% 0.00% - - -
  Horiz. % 0.00% 0.00% 138.01% 100.00% - - -
Div Payout % - % - % 21.55 % 18.26 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 18.02% 0.00% - - -
  Horiz. % 0.00% 0.00% 118.02% 100.00% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Net Worth 279,327 246,260 199,335 122,840 -  -   -  -
  YoY % 13.43% 23.54% 62.27% 0.00% - - -
  Horiz. % 227.39% 200.47% 162.27% 100.00% - - -
NOSH 240,406 236,108 229,094 166,000 -  -   -  -
  YoY % 1.82% 3.06% 38.01% 0.00% - - -
  Horiz. % 144.82% 142.23% 138.01% 100.00% - - -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
NP Margin 3.54 % 5.67 % 7.08 % 7.12 % - %  -  %  -  % -
  YoY % -37.57% -19.92% -0.56% 0.00% - - -
  Horiz. % 49.72% 79.63% 99.44% 100.00% - - -
ROE 11.45 % 20.59 % 21.33 % 29.59 % - %  -  %  -  % -
  YoY % -44.39% -3.47% -27.91% 0.00% - - -
  Horiz. % 38.70% 69.58% 72.09% 100.00% - - -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
RPS 373.26 377.92 262.04 307.48 -  -   -  -
  YoY % -1.23% 44.22% -14.78% 0.00% - - -
  Horiz. % 121.39% 122.91% 85.22% 100.00% - - -
EPS 13.30 21.48 18.56 21.90 0.00  -   -  -
  YoY % -38.08% 15.73% -15.25% 0.00% - - -
  Horiz. % 60.73% 98.08% 84.75% 100.00% - - -
DPS 0.00 0.00 4.00 4.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 1.1619 1.0430 0.8701 0.7400 -  -   -  -
  YoY % 11.40% 19.87% 17.58% 0.00% - - -
  Horiz. % 157.01% 140.95% 117.58% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
RPS 264.07 262.58 176.65 150.20 -  -   -  -
  YoY % 0.57% 48.64% 17.61% 0.00% - - -
  Horiz. % 175.81% 174.82% 117.61% 100.00% - - -
EPS 9.41 14.92 12.51 10.70 0.00  -   -  -
  YoY % -36.93% 19.26% 16.92% 0.00% - - -
  Horiz. % 87.94% 139.44% 116.92% 100.00% - - -
DPS 0.00 0.00 2.70 1.95 0.00  -   -  -
  YoY % 0.00% 0.00% 38.46% 0.00% - - -
  Horiz. % 0.00% 0.00% 138.46% 100.00% - - -
NAPS 0.8220 0.7247 0.5866 0.3615 -  -   -  -
  YoY % 13.43% 23.54% 62.27% 0.00% - - -
  Horiz. % 227.39% 200.47% 162.27% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 -  -   -  -
Price 2.0600 1.5100 1.8100 0.9600 0.0000  -   -  -
P/RPS 0.55 0.40 0.69 0.31 0.00  -   -  -
  YoY % 37.50% -42.03% 122.58% 0.00% - - -
  Horiz. % 177.42% 129.03% 222.58% 100.00% - - -
P/EPS 15.49 7.03 9.75 4.38 0.00  -   -  -
  YoY % 120.34% -27.90% 122.60% 0.00% - - -
  Horiz. % 353.65% 160.50% 222.60% 100.00% - - -
EY 6.46 14.23 10.25 22.81 0.00  -   -  -
  YoY % -54.60% 38.83% -55.06% 0.00% - - -
  Horiz. % 28.32% 62.38% 44.94% 100.00% - - -
DY 0.00 0.00 2.21 4.17 0.00  -   -  -
  YoY % 0.00% 0.00% -47.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 53.00% 100.00% - - -
P/NAPS 1.77 1.45 2.08 1.30 0.00  -   -  -
  YoY % 22.07% -30.29% 60.00% 0.00% - - -
  Horiz. % 136.15% 111.54% 160.00% 100.00% - - -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Date 29/08/13 29/08/12 25/08/11 26/08/10 -  -   -  -
Price 1.8600 1.4000 1.4400 1.0600 0.0000  -   -  -
P/RPS 0.50 0.37 0.55 0.34 0.00  -   -  -
  YoY % 35.14% -32.73% 61.76% 0.00% - - -
  Horiz. % 147.06% 108.82% 161.76% 100.00% - - -
P/EPS 13.98 6.52 7.76 4.84 0.00  -   -  -
  YoY % 114.42% -15.98% 60.33% 0.00% - - -
  Horiz. % 288.84% 134.71% 160.33% 100.00% - - -
EY 7.15 15.34 12.89 20.66 0.00  -   -  -
  YoY % -53.39% 19.01% -37.61% 0.00% - - -
  Horiz. % 34.61% 74.25% 62.39% 100.00% - - -
DY 0.00 0.00 2.78 3.77 0.00  -   -  -
  YoY % 0.00% 0.00% -26.26% 0.00% - - -
  Horiz. % 0.00% 0.00% 73.74% 100.00% - - -
P/NAPS 1.60 1.34 1.65 1.43 0.00  -   -  -
  YoY % 19.40% -18.79% 15.38% 0.00% - - -
  Horiz. % 111.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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