[KIMLUN] YoY Cumulative Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 - - CAGR
Revenue 676,095 661,145 460,083 374,618 - - - - YoY % 2.26% 43.70% 22.81% 0.00% - - - Horiz. % 180.48% 176.49% 122.81% 100.00% - - -
PBT 28,687 49,495 42,139 35,827 - - - - YoY % -42.04% 17.46% 17.62% 0.00% - - - Horiz. % 80.07% 138.15% 117.62% 100.00% - - -
Tax -5,917 -12,462 -11,098 -9,252 - - - - YoY % 52.52% -12.29% -19.95% 0.00% - - - Horiz. % 63.95% 134.70% 119.95% 100.00% - - -
NP 22,770 37,033 31,041 26,575 - - - - YoY % -38.51% 19.30% 16.81% 0.00% - - - Horiz. % 85.68% 139.35% 116.81% 100.00% - - -
NP to SH 22,900 37,151 31,042 26,575 - - - - 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 653,325 624,112 429,042 348,043 - - - - 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 - 7,363 10,988 - - - - - 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 8.00 % 14.32 % 15.18 % 18.67 % - % - % - % - YoY % -44.13% -5.67% -18.69% 0.00% - - - Horiz. % 42.85% 76.70% 81.31% 100.00% - - -
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 - - CAGR
RPS 281.07 278.33 200.98 200.03 - - - - YoY % 0.98% 38.49% 0.47% 0.00% - - - Horiz. % 140.51% 139.14% 100.47% 100.00% - - -
EPS 9.52 15.64 13.56 14.19 - - - - YoY % -39.13% 15.34% -4.44% 0.00% - - - Horiz. % 67.09% 110.22% 95.56% 100.00% - - -
DPS 0.00 3.10 4.80 0.00 - - - - YoY % 0.00% -35.42% 0.00% 0.00% - - - Horiz. % 0.00% 64.58% 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 - 353,378 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 - - CAGR
RPS 191.32 187.09 130.20 106.01 - - - - YoY % 2.26% 43.69% 22.82% 0.00% - - - Horiz. % 180.47% 176.48% 122.82% 100.00% - - -
EPS 6.48 10.51 8.78 7.52 - - - - YoY % -38.34% 19.70% 16.76% 0.00% - - - Horiz. % 86.17% 139.76% 116.76% 100.00% - - -
DPS 0.00 2.08 3.11 0.00 - - - - YoY % 0.00% -33.12% 0.00% 0.00% - - - Horiz. % 0.00% 66.88% 100.00% - - - -
NAPS 0.8104 0.7340 0.5785 0.4028 - - - - YoY % 10.41% 26.88% 43.62% 0.00% - - - Horiz. % 201.19% 182.22% 143.62% 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 0.69 0.47 0.55 0.56 0.00 - - - YoY % 46.81% -14.55% -1.79% 0.00% - - - Horiz. % 123.21% 83.93% 98.21% 100.00% - - -
P/EPS 20.48 8.31 8.19 7.96 0.00 - - - YoY % 146.45% 1.47% 2.89% 0.00% - - - Horiz. % 257.29% 104.40% 102.89% 100.00% - - -
EY 4.88 12.03 12.22 12.56 0.00 - - - YoY % -59.43% -1.55% -2.71% 0.00% - - - Horiz. % 38.85% 95.78% 97.29% 100.00% - - -
DY 0.00 2.38 4.32 0.00 0.00 - - - YoY % 0.00% -44.91% 0.00% 0.00% - - - Horiz. % 0.00% 55.09% 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 0.67 0.49 0.73 0.73 0.00 - - - YoY % 36.73% -32.88% 0.00% 0.00% - - - Horiz. % 91.78% 67.12% 100.00% 100.00% - - -
P/EPS 19.85 8.76 10.84 10.36 0.00 - - - YoY % 126.60% -19.19% 4.63% 0.00% - - - Horiz. % 191.60% 84.56% 104.63% 100.00% - - -
EY 5.04 11.42 9.22 9.65 0.00 - - - YoY % -55.87% 23.86% -4.46% 0.00% - - - Horiz. % 52.23% 118.34% 95.54% 100.00% - - -
DY 0.00 2.26 3.27 0.00 0.00 - - - YoY % 0.00% -30.89% 0.00% 0.00% - - - Horiz. % 0.00% 69.11% 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.
Comment
KIMLUN_3rd Qtr 2010 Report .pdf 
