Highlights

[KIMLUN] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 24-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Revenue 857,612 793,388 538,436 463,328 0  -   -  -
  YoY % 8.09% 47.35% 16.21% 0.00% - - -
  Horiz. % 185.10% 171.24% 116.21% 100.00% - - -
PBT 47,260 56,108 51,936 52,012 0  -   -  -
  YoY % -15.77% 8.03% -0.15% 0.00% - - -
  Horiz. % 90.86% 107.88% 99.85% 100.00% - - -
Tax -11,716 -13,736 -13,704 -12,968 0  -   -  -
  YoY % 14.71% -0.23% -5.68% 0.00% - - -
  Horiz. % 90.35% 105.92% 105.68% 100.00% - - -
NP 35,544 42,372 38,232 39,044 0  -   -  -
  YoY % -16.11% 10.83% -2.08% 0.00% - - -
  Horiz. % 91.04% 108.52% 97.92% 100.00% - - -
NP to SH 35,820 42,452 38,232 39,044 0  -   -  -
  YoY % -15.62% 11.04% -2.08% 0.00% - - -
  Horiz. % 91.74% 108.73% 97.92% 100.00% - - -
Tax Rate 24.79 % 24.48 % 26.39 % 24.93 % - %  -  %  -  % -
  YoY % 1.27% -7.24% 5.86% 0.00% - - -
  Horiz. % 99.44% 98.19% 105.86% 100.00% - - -
Total Cost 822,068 751,016 500,204 424,284 0  -   -  -
  YoY % 9.46% 50.14% 17.89% 0.00% - - -
  Horiz. % 193.75% 177.01% 117.89% 100.00% - - -
Net Worth 284,200 234,644 194,139 103,875 -  -   -  -
  YoY % 21.12% 20.86% 86.90% 0.00% - - -
  Horiz. % 273.60% 225.89% 186.90% 100.00% - - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Net Worth 284,200 234,644 194,139 103,875 -  -   -  -
  YoY % 21.12% 20.86% 86.90% 0.00% - - -
  Horiz. % 273.60% 225.89% 186.90% 100.00% - - -
NOSH 240,725 231,724 229,208 164,881 -  -   -  -
  YoY % 3.88% 1.10% 39.01% 0.00% - - -
  Horiz. % 146.00% 140.54% 139.01% 100.00% - - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
NP Margin 4.14 % 5.34 % 7.10 % 8.43 % - %  -  %  -  % -
  YoY % -22.47% -24.79% -15.78% 0.00% - - -
  Horiz. % 49.11% 63.35% 84.22% 100.00% - - -
ROE 12.60 % 18.09 % 19.69 % 37.59 % - %  -  %  -  % -
  YoY % -30.35% -8.13% -47.62% 0.00% - - -
  Horiz. % 33.52% 48.12% 52.38% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 356.26 342.38 234.91 281.01 -  -   -  -
  YoY % 4.05% 45.75% -16.41% 0.00% - - -
  Horiz. % 126.78% 121.84% 83.59% 100.00% - - -
EPS 14.88 18.32 16.68 23.68 0.00  -   -  -
  YoY % -18.78% 9.83% -29.56% 0.00% - - -
  Horiz. % 62.84% 77.36% 70.44% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 1.1806 1.0126 0.8470 0.6300 -  -   -  -
  YoY % 16.59% 19.55% 34.44% 0.00% - - -
  Horiz. % 187.40% 160.73% 134.44% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 258.40 239.05 162.23 139.60 -  -   -  -
  YoY % 8.09% 47.35% 16.21% 0.00% - - -
  Horiz. % 185.10% 171.24% 116.21% 100.00% - - -
EPS 10.79 12.79 11.52 11.76 0.00  -   -  -
  YoY % -15.64% 11.02% -2.04% 0.00% - - -
  Horiz. % 91.75% 108.76% 97.96% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.8563 0.7070 0.5850 0.3130 -  -   -  -
  YoY % 21.12% 20.85% 86.90% 0.00% - - -
  Horiz. % 273.58% 225.88% 186.90% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Date 29/03/13 30/03/12 31/03/11 - -  -   -  -
Price 1.4700 1.6100 1.7600 0.0000 0.0000  -   -  -
P/RPS 0.41 0.47 0.75 0.00 0.00  -   -  -
  YoY % -12.77% -37.33% 0.00% 0.00% - - -
  Horiz. % 54.67% 62.67% 100.00% - - - -
P/EPS 9.88 8.79 10.55 0.00 0.00  -   -  -
  YoY % 12.40% -16.68% 0.00% 0.00% - - -
  Horiz. % 93.65% 83.32% 100.00% - - - -
EY 10.12 11.38 9.48 0.00 0.00  -   -  -
  YoY % -11.07% 20.04% 0.00% 0.00% - - -
  Horiz. % 106.75% 120.04% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 1.25 1.59 2.08 0.00 0.00  -   -  -
  YoY % -21.38% -23.56% 0.00% 0.00% - - -
  Horiz. % 60.10% 76.44% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Date 23/05/13 29/05/12 25/05/11 - -  -   -  -
Price 2.0200 1.4700 1.8000 0.0000 0.0000  -   -  -
P/RPS 0.57 0.43 0.77 0.00 0.00  -   -  -
  YoY % 32.56% -44.16% 0.00% 0.00% - - -
  Horiz. % 74.03% 55.84% 100.00% - - - -
P/EPS 13.58 8.02 10.79 0.00 0.00  -   -  -
  YoY % 69.33% -25.67% 0.00% 0.00% - - -
  Horiz. % 125.86% 74.33% 100.00% - - - -
EY 7.37 12.46 9.27 0.00 0.00  -   -  -
  YoY % -40.85% 34.41% 0.00% 0.00% - - -
  Horiz. % 79.50% 134.41% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 1.71 1.45 2.13 0.00 0.00  -   -  -
  YoY % 17.93% -31.92% 0.00% 0.00% - - -
  Horiz. % 80.28% 68.08% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers