Highlights

[KIMLUN] YoY Cumulative 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. %

Cumulative Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Revenue 214,403 198,347 134,609 115,832 0  -   -  -
  YoY % 8.09% 47.35% 16.21% 0.00% - - -
  Horiz. % 185.10% 171.24% 116.21% 100.00% - - -
PBT 11,815 14,027 12,984 13,003 0  -   -  -
  YoY % -15.77% 8.03% -0.15% 0.00% - - -
  Horiz. % 90.86% 107.88% 99.85% 100.00% - - -
Tax -2,929 -3,434 -3,426 -3,242 0  -   -  -
  YoY % 14.71% -0.23% -5.68% 0.00% - - -
  Horiz. % 90.35% 105.92% 105.68% 100.00% - - -
NP 8,886 10,593 9,558 9,761 0  -   -  -
  YoY % -16.11% 10.83% -2.08% 0.00% - - -
  Horiz. % 91.04% 108.52% 97.92% 100.00% - - -
NP to SH 8,955 10,613 9,558 9,761 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 205,517 187,754 125,051 106,071 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 3.15 % 4.52 % 4.92 % 9.40 % - %  -  %  -  % -
  YoY % -30.31% -8.13% -47.66% 0.00% - - -
  Horiz. % 33.51% 48.09% 52.34% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 89.07 85.60 58.73 70.25 -  -   -  -
  YoY % 4.05% 45.75% -16.40% 0.00% - - -
  Horiz. % 126.79% 121.85% 83.60% 100.00% - - -
EPS 3.72 4.58 4.17 5.92 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 63.09 58.37 39.61 34.09 -  -   -  -
  YoY % 8.09% 47.36% 16.19% 0.00% - - -
  Horiz. % 185.07% 171.22% 116.19% 100.00% - - -
EPS 2.64 3.12 2.81 2.87 0.00  -   -  -
  YoY % -15.38% 11.03% -2.09% 0.00% - - -
  Horiz. % 91.99% 108.71% 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 1.65 1.88 3.00 0.00 0.00  -   -  -
  YoY % -12.23% -37.33% 0.00% 0.00% - - -
  Horiz. % 55.00% 62.67% 100.00% - - - -
P/EPS 39.52 35.15 42.21 0.00 0.00  -   -  -
  YoY % 12.43% -16.73% 0.00% 0.00% - - -
  Horiz. % 93.63% 83.27% 100.00% - - - -
EY 2.53 2.84 2.37 0.00 0.00  -   -  -
  YoY % -10.92% 19.83% 0.00% 0.00% - - -
  Horiz. % 106.75% 119.83% 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 2.27 1.72 3.06 0.00 0.00  -   -  -
  YoY % 31.98% -43.79% 0.00% 0.00% - - -
  Horiz. % 74.18% 56.21% 100.00% - - - -
P/EPS 54.30 32.10 43.17 0.00 0.00  -   -  -
  YoY % 69.16% -25.64% 0.00% 0.00% - - -
  Horiz. % 125.78% 74.36% 100.00% - - - -
EY 1.84 3.12 2.32 0.00 0.00  -   -  -
  YoY % -41.03% 34.48% 0.00% 0.00% - - -
  Horiz. % 79.31% 134.48% 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.
 


 

260  304  508  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers