Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2010-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     37.57%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Revenue 946,996 896,557 652,134 527,593 0  -   -  -
  YoY % 5.63% 37.48% 23.61% 0.00% - - -
  Horiz. % 179.49% 169.93% 123.61% 100.00% - - -
PBT 38,175 60,735 58,291 47,934 0  -   -  -
  YoY % -37.14% 4.19% 21.61% 0.00% - - -
  Horiz. % 79.64% 126.71% 121.61% 100.00% - - -
Tax -2,699 -11,350 -15,616 -11,375 0  -   -  -
  YoY % 76.22% 27.32% -37.28% 0.00% - - -
  Horiz. % 23.73% 99.78% 137.28% 100.00% - - -
NP 35,476 49,385 42,675 36,559 0  -   -  -
  YoY % -28.16% 15.72% 16.73% 0.00% - - -
  Horiz. % 97.04% 135.08% 116.73% 100.00% - - -
NP to SH 35,715 49,501 42,712 36,559 0  -   -  -
  YoY % -27.85% 15.89% 16.83% 0.00% - - -
  Horiz. % 97.69% 135.40% 116.83% 100.00% - - -
Tax Rate 7.07 % 18.69 % 26.79 % 23.73 % - %  -  %  -  % -
  YoY % -62.17% -30.24% 12.90% 0.00% - - -
  Horiz. % 29.79% 78.76% 112.90% 100.00% - - -
Total Cost 911,520 847,172 609,459 491,034 0  -   -  -
  YoY % 7.60% 39.00% 24.12% 0.00% - - -
  Horiz. % 185.63% 172.53% 124.12% 100.00% - - -
Net Worth 299,176 272,526 216,152 164,515 -  -   -  -
  YoY % 9.78% 26.08% 31.39% 0.00% - - -
  Horiz. % 181.85% 165.65% 131.39% 100.00% - - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Div 7,215 11,440 11,680 5,686 -  -   -  -
  YoY % -36.93% -2.05% 105.39% 0.00% - - -
  Horiz. % 126.88% 201.17% 205.39% 100.00% - - -
Div Payout % 20.20 % 23.11 % 27.35 % 15.56 % - %  -  %  -  % -
  YoY % -12.59% -15.50% 75.77% 0.00% - - -
  Horiz. % 129.82% 148.52% 175.77% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Net Worth 299,176 272,526 216,152 164,515 -  -   -  -
  YoY % 9.78% 26.08% 31.39% 0.00% - - -
  Horiz. % 181.85% 165.65% 131.39% 100.00% - - -
NOSH 240,514 238,347 229,024 203,105 -  -   -  -
  YoY % 0.91% 4.07% 12.76% 0.00% - - -
  Horiz. % 118.42% 117.35% 112.76% 100.00% - - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
NP Margin 3.75 % 5.51 % 6.54 % 6.93 % - %  -  %  -  % -
  YoY % -31.94% -15.75% -5.63% 0.00% - - -
  Horiz. % 54.11% 79.51% 94.37% 100.00% - - -
ROE 11.94 % 18.16 % 19.76 % 22.22 % - %  -  %  -  % -
  YoY % -34.25% -8.10% -11.07% 0.00% - - -
  Horiz. % 53.74% 81.73% 88.93% 100.00% - - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 393.74 376.15 284.74 259.76 -  -   -  -
  YoY % 4.68% 32.10% 9.62% 0.00% - - -
  Horiz. % 151.58% 144.81% 109.62% 100.00% - - -
EPS 14.85 20.77 18.66 18.00 0.00  -   -  -
  YoY % -28.50% 11.31% 3.67% 0.00% - - -
  Horiz. % 82.50% 115.39% 103.67% 100.00% - - -
DPS 3.00 4.80 5.10 2.80 0.00  -   -  -
  YoY % -37.50% -5.88% 82.14% 0.00% - - -
  Horiz. % 107.14% 171.43% 182.14% 100.00% - - -
NAPS 1.2439 1.1434 0.9438 0.8100 0.0000  -   -  -
  YoY % 8.79% 21.15% 16.52% 0.00% - - -
  Horiz. % 153.57% 141.16% 116.52% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 278.68 263.83 191.91 155.26 -  -   -  -
  YoY % 5.63% 37.48% 23.61% 0.00% - - -
  Horiz. % 179.49% 169.93% 123.61% 100.00% - - -
EPS 10.51 14.57 12.57 10.76 0.00  -   -  -
  YoY % -27.87% 15.91% 16.82% 0.00% - - -
  Horiz. % 97.68% 135.41% 116.82% 100.00% - - -
DPS 2.12 3.37 3.44 1.67 0.00  -   -  -
  YoY % -37.09% -2.03% 105.99% 0.00% - - -
  Horiz. % 126.95% 201.80% 205.99% 100.00% - - -
NAPS 0.8804 0.8020 0.6361 0.4841 0.0000  -   -  -
  YoY % 9.78% 26.08% 31.40% 0.00% - - -
  Horiz. % 181.86% 165.67% 131.40% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 -  -   -  -
Price 1.8300 1.3900 1.3700 1.5600 0.0000  -   -  -
P/RPS 0.46 0.37 0.48 0.60 0.00  -   -  -
  YoY % 24.32% -22.92% -20.00% 0.00% - - -
  Horiz. % 76.67% 61.67% 80.00% 100.00% - - -
P/EPS 12.32 6.69 7.35 8.67 0.00  -   -  -
  YoY % 84.16% -8.98% -15.22% 0.00% - - -
  Horiz. % 142.10% 77.16% 84.78% 100.00% - - -
EY 8.11 14.94 13.61 11.54 0.00  -   -  -
  YoY % -45.72% 9.77% 17.94% 0.00% - - -
  Horiz. % 70.28% 129.46% 117.94% 100.00% - - -
DY 1.64 3.45 3.72 1.79 0.00  -   -  -
  YoY % -52.46% -7.26% 107.82% 0.00% - - -
  Horiz. % 91.62% 192.74% 207.82% 100.00% - - -
P/NAPS 1.47 1.22 1.45 1.93 0.00  -   -  -
  YoY % 20.49% -15.86% -24.87% 0.00% - - -
  Horiz. % 76.17% 63.21% 75.13% 100.00% - - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 27/02/14 25/02/13 27/02/12 25/02/11 -  -   -  -
Price 1.5900 1.3400 1.5000 1.5900 0.0000  -   -  -
P/RPS 0.40 0.36 0.53 0.61 0.00  -   -  -
  YoY % 11.11% -32.08% -13.11% 0.00% - - -
  Horiz. % 65.57% 59.02% 86.89% 100.00% - - -
P/EPS 10.71 6.45 8.04 8.83 0.00  -   -  -
  YoY % 66.05% -19.78% -8.95% 0.00% - - -
  Horiz. % 121.29% 73.05% 91.05% 100.00% - - -
EY 9.34 15.50 12.43 11.32 0.00  -   -  -
  YoY % -39.74% 24.70% 9.81% 0.00% - - -
  Horiz. % 82.51% 136.93% 109.81% 100.00% - - -
DY 1.89 3.58 3.40 1.76 0.00  -   -  -
  YoY % -47.21% 5.29% 93.18% 0.00% - - -
  Horiz. % 107.39% 203.41% 193.18% 100.00% - - -
P/NAPS 1.28 1.17 1.59 1.96 0.00  -   -  -
  YoY % 9.40% -26.42% -18.88% 0.00% - - -
  Horiz. % 65.31% 59.69% 81.12% 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.
 


 

337  276  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers