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 - 339,820
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 252.37 233.47 158.45 136.34 -  -   -  -
  YoY % 8.10% 47.35% 16.22% 0.00% - - -
  Horiz. % 185.10% 171.24% 116.22% 100.00% - - -
EPS 10.54 12.49 11.25 11.49 0.00  -   -  -
  YoY % -15.61% 11.02% -2.09% 0.00% - - -
  Horiz. % 91.73% 108.70% 97.91% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.8363 0.6905 0.5713 0.3057 -  -   -  -
  YoY % 21.12% 20.86% 86.88% 0.00% - - -
  Horiz. % 273.57% 225.88% 186.88% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers