Highlights

[KIMLUN] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -2.53%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Revenue 901,460 881,526 613,444 499,490 -  -   -  -
  YoY % 2.26% 43.70% 22.81% 0.00% - - -
  Horiz. % 180.48% 176.49% 122.81% 100.00% - - -
PBT 38,249 65,993 56,185 47,769 -  -   -  -
  YoY % -42.04% 17.46% 17.62% 0.00% - - -
  Horiz. % 80.07% 138.15% 117.62% 100.00% - - -
Tax -7,889 -16,616 -14,797 -12,336 -  -   -  -
  YoY % 52.52% -12.29% -19.95% 0.00% - - -
  Horiz. % 63.95% 134.70% 119.95% 100.00% - - -
NP 30,360 49,377 41,388 35,433 -  -   -  -
  YoY % -38.51% 19.30% 16.81% 0.00% - - -
  Horiz. % 85.68% 139.35% 116.81% 100.00% - - -
NP to SH 30,533 49,534 41,389 35,433 -  -   -  -
  YoY % -38.36% 19.68% 16.81% 0.00% - - -
  Horiz. % 86.17% 139.80% 116.81% 100.00% - - -
Tax Rate 20.63 % 25.18 % 26.34 % 25.82 % - %  -  %  -  % -
  YoY % -18.07% -4.40% 2.01% 0.00% - - -
  Horiz. % 79.90% 97.52% 102.01% 100.00% - - -
Total Cost 871,100 832,149 572,056 464,057 -  -   -  -
  YoY % 4.68% 45.47% 23.27% 0.00% - - -
  Horiz. % 187.71% 179.32% 123.27% 100.00% - - -
Net Worth 286,394 259,391 204,428 142,332 -  -   -  -
  YoY % 10.41% 26.89% 43.63% 0.00% - - -
  Horiz. % 201.21% 182.24% 143.63% 100.00% - - -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Div - 9,818 14,651 - -  -   -  -
  YoY % 0.00% -32.99% 0.00% 0.00% - - -
  Horiz. % 0.00% 67.01% 100.00% - - - -
Div Payout % - % 19.82 % 35.40 % - % - %  -  %  -  % -
  YoY % 0.00% -44.01% 0.00% 0.00% - - -
  Horiz. % 0.00% 55.99% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Net Worth 286,394 259,391 204,428 142,332 -  -   -  -
  YoY % 10.41% 26.89% 43.63% 0.00% - - -
  Horiz. % 201.21% 182.24% 143.63% 100.00% - - -
NOSH 240,546 237,538 228,923 187,279 -  -   -  -
  YoY % 1.27% 3.76% 22.24% 0.00% - - -
  Horiz. % 128.44% 126.84% 122.24% 100.00% - - -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
NP Margin 3.37 % 5.60 % 6.75 % 7.09 % - %  -  %  -  % -
  YoY % -39.82% -17.04% -4.80% 0.00% - - -
  Horiz. % 47.53% 78.98% 95.20% 100.00% - - -
ROE 10.66 % 19.10 % 20.25 % 24.89 % - %  -  %  -  % -
  YoY % -44.19% -5.68% -18.64% 0.00% - - -
  Horiz. % 42.83% 76.74% 81.36% 100.00% - - -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
RPS 374.76 371.11 267.97 266.71 -  -   -  -
  YoY % 0.98% 38.49% 0.47% 0.00% - - -
  Horiz. % 140.51% 139.14% 100.47% 100.00% - - -
EPS 12.69 20.85 18.08 18.92 -  -   -  -
  YoY % -39.14% 15.32% -4.44% 0.00% - - -
  Horiz. % 67.07% 110.20% 95.56% 100.00% - - -
DPS 0.00 4.13 6.40 0.00 -  -   -  -
  YoY % 0.00% -35.47% 0.00% 0.00% - - -
  Horiz. % 0.00% 64.53% 100.00% - - - -
NAPS 1.1906 1.0920 0.8930 0.7600 -  -   -  -
  YoY % 9.03% 22.28% 17.50% 0.00% - - -
  Horiz. % 156.66% 143.68% 117.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
RPS 265.28 259.41 180.52 146.99 -  -   -  -
  YoY % 2.26% 43.70% 22.81% 0.00% - - -
  Horiz. % 180.47% 176.48% 122.81% 100.00% - - -
EPS 8.99 14.58 12.18 10.43 -  -   -  -
  YoY % -38.34% 19.70% 16.78% 0.00% - - -
  Horiz. % 86.19% 139.79% 116.78% 100.00% - - -
DPS 0.00 2.89 4.31 0.00 -  -   -  -
  YoY % 0.00% -32.95% 0.00% 0.00% - - -
  Horiz. % 0.00% 67.05% 100.00% - - - -
NAPS 0.8428 0.7633 0.6016 0.4188 -  -   -  -
  YoY % 10.42% 26.88% 43.65% 0.00% - - -
  Horiz. % 201.24% 182.26% 143.65% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 -  -   -  -
Price 1.9500 1.3000 1.1100 1.1300 0.0000  -   -  -
P/RPS 0.52 0.35 0.41 0.42 0.00  -   -  -
  YoY % 48.57% -14.63% -2.38% 0.00% - - -
  Horiz. % 123.81% 83.33% 97.62% 100.00% - - -
P/EPS 15.36 6.23 6.14 5.97 0.00  -   -  -
  YoY % 146.55% 1.47% 2.85% 0.00% - - -
  Horiz. % 257.29% 104.36% 102.85% 100.00% - - -
EY 6.51 16.04 16.29 16.74 0.00  -   -  -
  YoY % -59.41% -1.53% -2.69% 0.00% - - -
  Horiz. % 38.89% 95.82% 97.31% 100.00% - - -
DY 0.00 3.18 5.77 0.00 0.00  -   -  -
  YoY % 0.00% -44.89% 0.00% 0.00% - - -
  Horiz. % 0.00% 55.11% 100.00% - - - -
P/NAPS 1.64 1.19 1.24 1.49 0.00  -   -  -
  YoY % 37.82% -4.03% -16.78% 0.00% - - -
  Horiz. % 110.07% 79.87% 83.22% 100.00% - - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Date 28/11/13 29/11/12 25/11/11 19/11/10 -  -   -  -
Price 1.8900 1.3700 1.4700 1.4700 0.0000  -   -  -
P/RPS 0.50 0.37 0.55 0.55 0.00  -   -  -
  YoY % 35.14% -32.73% 0.00% 0.00% - - -
  Horiz. % 90.91% 67.27% 100.00% 100.00% - - -
P/EPS 14.89 6.57 8.13 7.77 0.00  -   -  -
  YoY % 126.64% -19.19% 4.63% 0.00% - - -
  Horiz. % 191.63% 84.56% 104.63% 100.00% - - -
EY 6.72 15.22 12.30 12.87 0.00  -   -  -
  YoY % -55.85% 23.74% -4.43% 0.00% - - -
  Horiz. % 52.21% 118.26% 95.57% 100.00% - - -
DY 0.00 3.02 4.35 0.00 0.00  -   -  -
  YoY % 0.00% -30.57% 0.00% 0.00% - - -
  Horiz. % 0.00% 69.43% 100.00% - - - -
P/NAPS 1.59 1.25 1.65 1.93 0.00  -   -  -
  YoY % 27.20% -24.24% -14.51% 0.00% - - -
  Horiz. % 82.38% 64.77% 85.49% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers