Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     122.43%    YoY -     16.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Revenue 639,315 448,675 446,144 300,155 255,212 -  -  -
  YoY % 42.49% 0.57% 48.64% 17.61% 0.00% - -
  Horiz. % 250.50% 175.80% 174.81% 117.61% 100.00% - -
PBT 36,192 20,960 33,736 28,865 24,563 0  -  -
  YoY % 72.67% -37.87% 16.88% 17.51% 0.00% - -
  Horiz. % 147.34% 85.33% 137.34% 117.51% 100.00% - -
Tax -9,573 -5,086 -8,418 -7,606 -6,386 0  -  -
  YoY % -88.22% 39.58% -10.68% -19.10% 0.00% - -
  Horiz. % 149.91% 79.64% 131.82% 119.10% 100.00% - -
NP 26,619 15,874 25,318 21,259 18,177 0  -  -
  YoY % 67.69% -37.30% 19.09% 16.96% 0.00% - -
  Horiz. % 146.44% 87.33% 139.29% 116.96% 100.00% - -
NP to SH 26,619 15,987 25,358 21,260 18,177 0  -  -
  YoY % 66.50% -36.95% 19.28% 16.96% 0.00% - -
  Horiz. % 146.44% 87.95% 139.51% 116.96% 100.00% - -
Tax Rate 26.45 % 24.27 % 24.95 % 26.35 % 26.00 % - %  -  % -
  YoY % 8.98% -2.73% -5.31% 1.35% 0.00% - -
  Horiz. % 101.73% 93.35% 95.96% 101.35% 100.00% - -
Total Cost 612,696 432,801 420,826 278,896 237,035 -  -  -
  YoY % 41.57% 2.85% 50.89% 17.66% 0.00% - -
  Horiz. % 258.48% 182.59% 177.54% 117.66% 100.00% - -
Net Worth 362,605 279,327 246,260 199,335 122,840 -  -  -
  YoY % 29.81% 13.43% 23.54% 62.27% 0.00% - -
  Horiz. % 295.19% 227.39% 200.47% 162.27% 100.00% - -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Div - - - 4,581 3,320 -  -  -
  YoY % 0.00% 0.00% 0.00% 38.01% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 138.01% 100.00% - -
Div Payout % - % - % - % 21.55 % 18.26 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 18.02% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 118.02% 100.00% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Net Worth 362,605 279,327 246,260 199,335 122,840 -  -  -
  YoY % 29.81% 13.43% 23.54% 62.27% 0.00% - -
  Horiz. % 295.19% 227.39% 200.47% 162.27% 100.00% - -
NOSH 285,381 240,406 236,108 229,094 166,000 -  -  -
  YoY % 18.71% 1.82% 3.06% 38.01% 0.00% - -
  Horiz. % 171.92% 144.82% 142.23% 138.01% 100.00% - -
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
NP Margin 4.16 % 3.54 % 5.67 % 7.08 % 7.12 % - %  -  % -
  YoY % 17.51% -37.57% -19.92% -0.56% 0.00% - -
  Horiz. % 58.43% 49.72% 79.63% 99.44% 100.00% - -
ROE 7.34 % 5.72 % 10.30 % 10.67 % 14.80 % - %  -  % -
  YoY % 28.32% -44.47% -3.47% -27.91% 0.00% - -
  Horiz. % 49.59% 38.65% 69.59% 72.09% 100.00% - -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
RPS 224.02 186.63 188.96 131.02 153.74 -  -  -
  YoY % 20.03% -1.23% 44.22% -14.78% 0.00% - -
  Horiz. % 145.71% 121.39% 122.91% 85.22% 100.00% - -
EPS 9.32 6.65 10.74 9.28 10.95 0.00  -  -
  YoY % 40.15% -38.08% 15.73% -15.25% 0.00% - -
  Horiz. % 85.11% 60.73% 98.08% 84.75% 100.00% - -
DPS 0.00 0.00 0.00 2.00 2.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.2706 1.1619 1.0430 0.8701 0.7400 -  -  -
  YoY % 9.36% 11.40% 19.87% 17.58% 0.00% - -
  Horiz. % 171.70% 157.01% 140.95% 117.58% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
RPS 188.13 132.03 131.29 88.33 75.10 -  -  -
  YoY % 42.49% 0.56% 48.64% 17.62% 0.00% - -
  Horiz. % 250.51% 175.81% 174.82% 117.62% 100.00% - -
EPS 7.83 4.70 7.46 6.26 5.35 0.00  -  -
  YoY % 66.60% -37.00% 19.17% 17.01% 0.00% - -
  Horiz. % 146.36% 87.85% 139.44% 117.01% 100.00% - -
DPS 0.00 0.00 0.00 1.35 0.98 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 37.76% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 137.76% 100.00% - -
NAPS 1.0670 0.8220 0.7247 0.5866 0.3615 -  -  -
  YoY % 29.81% 13.43% 23.54% 62.27% 0.00% - -
  Horiz. % 295.16% 227.39% 200.47% 162.27% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -  -  -
Price 1.5800 2.0600 1.5100 1.8100 0.9600 0.0000  -  -
P/RPS 0.71 1.10 0.80 1.38 0.62 0.00  -  -
  YoY % -35.45% 37.50% -42.03% 122.58% 0.00% - -
  Horiz. % 114.52% 177.42% 129.03% 222.58% 100.00% - -
P/EPS 16.94 30.98 14.06 19.50 8.77 0.00  -  -
  YoY % -45.32% 120.34% -27.90% 122.35% 0.00% - -
  Horiz. % 193.16% 353.25% 160.32% 222.35% 100.00% - -
EY 5.90 3.23 7.11 5.13 11.41 0.00  -  -
  YoY % 82.66% -54.57% 38.60% -55.04% 0.00% - -
  Horiz. % 51.71% 28.31% 62.31% 44.96% 100.00% - -
DY 0.00 0.00 0.00 1.10 2.08 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -47.12% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 52.88% 100.00% - -
P/NAPS 1.24 1.77 1.45 2.08 1.30 0.00  -  -
  YoY % -29.94% 22.07% -30.29% 60.00% 0.00% - -
  Horiz. % 95.38% 136.15% 111.54% 160.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -  -  -
Price 1.5600 1.8600 1.4000 1.4400 1.0600 0.0000  -  -
P/RPS 0.70 1.00 0.74 1.10 0.69 0.00  -  -
  YoY % -30.00% 35.14% -32.73% 59.42% 0.00% - -
  Horiz. % 101.45% 144.93% 107.25% 159.42% 100.00% - -
P/EPS 16.72 27.97 13.04 15.52 9.68 0.00  -  -
  YoY % -40.22% 114.49% -15.98% 60.33% 0.00% - -
  Horiz. % 172.73% 288.95% 134.71% 160.33% 100.00% - -
EY 5.98 3.58 7.67 6.44 10.33 0.00  -  -
  YoY % 67.04% -53.32% 19.10% -37.66% 0.00% - -
  Horiz. % 57.89% 34.66% 74.25% 62.34% 100.00% - -
DY 0.00 0.00 0.00 1.39 1.89 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -26.46% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 73.54% 100.00% - -
P/NAPS 1.23 1.60 1.34 1.65 1.43 0.00  -  -
  YoY % -23.12% 19.40% -18.79% 15.38% 0.00% - -
  Horiz. % 86.01% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers