Highlights

[KIMLUN] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -2.66%    YoY -     16.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Revenue 1,239,948 901,460 881,526 613,444 499,490 -  -  -
  YoY % 37.55% 2.26% 43.70% 22.81% 0.00% - -
  Horiz. % 248.24% 180.48% 176.49% 122.81% 100.00% - -
PBT 63,810 38,249 65,993 56,185 47,769 -  -  -
  YoY % 66.83% -42.04% 17.46% 17.62% 0.00% - -
  Horiz. % 133.58% 80.07% 138.15% 117.62% 100.00% - -
Tax -16,636 -7,889 -16,616 -14,797 -12,336 -  -  -
  YoY % -110.87% 52.52% -12.29% -19.95% 0.00% - -
  Horiz. % 134.86% 63.95% 134.70% 119.95% 100.00% - -
NP 47,174 30,360 49,377 41,388 35,433 -  -  -
  YoY % 55.38% -38.51% 19.30% 16.81% 0.00% - -
  Horiz. % 133.14% 85.68% 139.35% 116.81% 100.00% - -
NP to SH 47,174 30,533 49,534 41,389 35,433 -  -  -
  YoY % 54.50% -38.36% 19.68% 16.81% 0.00% - -
  Horiz. % 133.14% 86.17% 139.80% 116.81% 100.00% - -
Tax Rate 26.07 % 20.63 % 25.18 % 26.34 % 25.82 % - %  -  % -
  YoY % 26.37% -18.07% -4.40% 2.01% 0.00% - -
  Horiz. % 100.97% 79.90% 97.52% 102.01% 100.00% - -
Total Cost 1,192,773 871,100 832,149 572,056 464,057 -  -  -
  YoY % 36.93% 4.68% 45.47% 23.27% 0.00% - -
  Horiz. % 257.03% 187.71% 179.32% 123.27% 100.00% - -
Net Worth 377,949 286,394 259,391 204,428 142,332 -  -  -
  YoY % 31.97% 10.41% 26.89% 43.63% 0.00% - -
  Horiz. % 265.54% 201.21% 182.24% 143.63% 100.00% - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Div - - 9,818 14,651 - -  -  -
  YoY % 0.00% 0.00% -32.99% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 67.01% 100.00% - - -
Div Payout % - % - % 19.82 % 35.40 % - % - %  -  % -
  YoY % 0.00% 0.00% -44.01% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 55.99% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Net Worth 377,949 286,394 259,391 204,428 142,332 -  -  -
  YoY % 31.97% 10.41% 26.89% 43.63% 0.00% - -
  Horiz. % 265.54% 201.21% 182.24% 143.63% 100.00% - -
NOSH 290,573 240,546 237,538 228,923 187,279 -  -  -
  YoY % 20.80% 1.27% 3.76% 22.24% 0.00% - -
  Horiz. % 155.16% 128.44% 126.84% 122.24% 100.00% - -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
NP Margin 3.80 % 3.37 % 5.60 % 6.75 % 7.09 % - %  -  % -
  YoY % 12.76% -39.82% -17.04% -4.80% 0.00% - -
  Horiz. % 53.60% 47.53% 78.98% 95.20% 100.00% - -
ROE 12.48 % 10.66 % 19.10 % 20.25 % 24.89 % - %  -  % -
  YoY % 17.07% -44.19% -5.68% -18.64% 0.00% - -
  Horiz. % 50.14% 42.83% 76.74% 81.36% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 426.72 374.76 371.11 267.97 266.71 -  -  -
  YoY % 13.86% 0.98% 38.49% 0.47% 0.00% - -
  Horiz. % 159.99% 140.51% 139.14% 100.47% 100.00% - -
EPS 16.24 12.69 20.85 18.08 18.92 -  -  -
  YoY % 27.97% -39.14% 15.32% -4.44% 0.00% - -
  Horiz. % 85.84% 67.07% 110.20% 95.56% 100.00% - -
DPS 0.00 0.00 4.13 6.40 0.00 -  -  -
  YoY % 0.00% 0.00% -35.47% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 64.53% 100.00% - - -
NAPS 1.3007 1.1906 1.0920 0.8930 0.7600 -  -  -
  YoY % 9.25% 9.03% 22.28% 17.50% 0.00% - -
  Horiz. % 171.14% 156.66% 143.68% 117.50% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 364.88 265.28 259.41 180.52 146.99 -  -  -
  YoY % 37.55% 2.26% 43.70% 22.81% 0.00% - -
  Horiz. % 248.23% 180.47% 176.48% 122.81% 100.00% - -
EPS 13.88 8.99 14.58 12.18 10.43 -  -  -
  YoY % 54.39% -38.34% 19.70% 16.78% 0.00% - -
  Horiz. % 133.08% 86.19% 139.79% 116.78% 100.00% - -
DPS 0.00 0.00 2.89 4.31 0.00 -  -  -
  YoY % 0.00% 0.00% -32.95% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 67.05% 100.00% - - -
NAPS 1.1122 0.8428 0.7633 0.6016 0.4188 -  -  -
  YoY % 31.96% 10.42% 26.88% 43.65% 0.00% - -
  Horiz. % 265.57% 201.24% 182.26% 143.65% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -  -  -
Price 1.4800 1.9500 1.3000 1.1100 1.1300 0.0000  -  -
P/RPS 0.35 0.52 0.35 0.41 0.42 0.00  -  -
  YoY % -32.69% 48.57% -14.63% -2.38% 0.00% - -
  Horiz. % 83.33% 123.81% 83.33% 97.62% 100.00% - -
P/EPS 9.12 15.36 6.23 6.14 5.97 0.00  -  -
  YoY % -40.62% 146.55% 1.47% 2.85% 0.00% - -
  Horiz. % 152.76% 257.29% 104.36% 102.85% 100.00% - -
EY 10.97 6.51 16.04 16.29 16.74 0.00  -  -
  YoY % 68.51% -59.41% -1.53% -2.69% 0.00% - -
  Horiz. % 65.53% 38.89% 95.82% 97.31% 100.00% - -
DY 0.00 0.00 3.18 5.77 0.00 0.00  -  -
  YoY % 0.00% 0.00% -44.89% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 55.11% 100.00% - - -
P/NAPS 1.14 1.64 1.19 1.24 1.49 0.00  -  -
  YoY % -30.49% 37.82% -4.03% -16.78% 0.00% - -
  Horiz. % 76.51% 110.07% 79.87% 83.22% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 28/11/14 28/11/13 29/11/12 25/11/11 19/11/10 -  -  -
Price 1.3300 1.8900 1.3700 1.4700 1.4700 0.0000  -  -
P/RPS 0.31 0.50 0.37 0.55 0.55 0.00  -  -
  YoY % -38.00% 35.14% -32.73% 0.00% 0.00% - -
  Horiz. % 56.36% 90.91% 67.27% 100.00% 100.00% - -
P/EPS 8.19 14.89 6.57 8.13 7.77 0.00  -  -
  YoY % -45.00% 126.64% -19.19% 4.63% 0.00% - -
  Horiz. % 105.41% 191.63% 84.56% 104.63% 100.00% - -
EY 12.21 6.72 15.22 12.30 12.87 0.00  -  -
  YoY % 81.70% -55.85% 23.74% -4.43% 0.00% - -
  Horiz. % 94.87% 52.21% 118.26% 95.57% 100.00% - -
DY 0.00 0.00 3.02 4.35 0.00 0.00  -  -
  YoY % 0.00% 0.00% -30.57% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 69.43% 100.00% - - -
P/NAPS 1.02 1.59 1.25 1.65 1.93 0.00  -  -
  YoY % -35.85% 27.20% -24.24% -14.51% 0.00% - -
  Horiz. % 52.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers