Highlights

[KIMLUN] YoY Cumulative 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 -     46.01%    YoY -     16.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Revenue 929,961 676,095 661,145 460,083 374,618 -  -  -
  YoY % 37.55% 2.26% 43.70% 22.81% 0.00% - -
  Horiz. % 248.24% 180.48% 176.49% 122.81% 100.00% - -
PBT 47,858 28,687 49,495 42,139 35,827 -  -  -
  YoY % 66.83% -42.04% 17.46% 17.62% 0.00% - -
  Horiz. % 133.58% 80.07% 138.15% 117.62% 100.00% - -
Tax -12,477 -5,917 -12,462 -11,098 -9,252 -  -  -
  YoY % -110.87% 52.52% -12.29% -19.95% 0.00% - -
  Horiz. % 134.86% 63.95% 134.70% 119.95% 100.00% - -
NP 35,381 22,770 37,033 31,041 26,575 -  -  -
  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 35,381 22,900 37,151 31,042 26,575 -  -  -
  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 894,580 653,325 624,112 429,042 348,043 -  -  -
  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 - - 7,363 10,988 - -  -  -
  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 9.36 % 8.00 % 14.32 % 15.18 % 18.67 % - %  -  % -
  YoY % 17.00% -44.13% -5.67% -18.69% 0.00% - -
  Horiz. % 50.13% 42.85% 76.70% 81.31% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 320.04 281.07 278.33 200.98 200.03 -  -  -
  YoY % 13.86% 0.98% 38.49% 0.47% 0.00% - -
  Horiz. % 160.00% 140.51% 139.14% 100.47% 100.00% - -
EPS 12.18 9.52 15.64 13.56 14.19 -  -  -
  YoY % 27.94% -39.13% 15.34% -4.44% 0.00% - -
  Horiz. % 85.84% 67.09% 110.22% 95.56% 100.00% - -
DPS 0.00 0.00 3.10 4.80 0.00 -  -  -
  YoY % 0.00% 0.00% -35.42% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 64.58% 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 273.66 198.96 194.56 135.39 110.24 -  -  -
  YoY % 37.55% 2.26% 43.70% 22.81% 0.00% - -
  Horiz. % 248.24% 180.48% 176.49% 122.81% 100.00% - -
EPS 10.41 6.74 10.93 9.13 7.82 -  -  -
  YoY % 54.45% -38.33% 19.72% 16.75% 0.00% - -
  Horiz. % 133.12% 86.19% 139.77% 116.75% 100.00% - -
DPS 0.00 0.00 2.17 3.23 0.00 -  -  -
  YoY % 0.00% 0.00% -32.82% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 67.18% 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 0.46 0.69 0.47 0.55 0.56 0.00  -  -
  YoY % -33.33% 46.81% -14.55% -1.79% 0.00% - -
  Horiz. % 82.14% 123.21% 83.93% 98.21% 100.00% - -
P/EPS 12.15 20.48 8.31 8.19 7.96 0.00  -  -
  YoY % -40.67% 146.45% 1.47% 2.89% 0.00% - -
  Horiz. % 152.64% 257.29% 104.40% 102.89% 100.00% - -
EY 8.23 4.88 12.03 12.22 12.56 0.00  -  -
  YoY % 68.65% -59.43% -1.55% -2.71% 0.00% - -
  Horiz. % 65.53% 38.85% 95.78% 97.29% 100.00% - -
DY 0.00 0.00 2.38 4.32 0.00 0.00  -  -
  YoY % 0.00% 0.00% -44.91% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 55.09% 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 0.42 0.67 0.49 0.73 0.73 0.00  -  -
  YoY % -37.31% 36.73% -32.88% 0.00% 0.00% - -
  Horiz. % 57.53% 91.78% 67.12% 100.00% 100.00% - -
P/EPS 10.92 19.85 8.76 10.84 10.36 0.00  -  -
  YoY % -44.99% 126.60% -19.19% 4.63% 0.00% - -
  Horiz. % 105.41% 191.60% 84.56% 104.63% 100.00% - -
EY 9.16 5.04 11.42 9.22 9.65 0.00  -  -
  YoY % 81.75% -55.87% 23.86% -4.46% 0.00% - -
  Horiz. % 94.92% 52.23% 118.34% 95.54% 100.00% - -
DY 0.00 0.00 2.26 3.27 0.00 0.00  -  -
  YoY % 0.00% 0.00% -30.89% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 69.11% 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.
 


 

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
Partners & Brokers