Highlights

[KIMLUN] YoY Quarter Result on 2009-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Revenue 247,797 165,546 139,380 0  -   -   -  -
  YoY % 49.68% 18.77% 0.00% - - - -
  Horiz. % 177.79% 118.77% 100.00% - - - -
PBT 19,709 15,881 11,560 0  -   -   -  -
  YoY % 24.10% 37.38% 0.00% - - - -
  Horiz. % 170.49% 137.38% 100.00% - - - -
Tax -4,984 -4,181 -3,144 0  -   -   -  -
  YoY % -19.21% -32.98% 0.00% - - - -
  Horiz. % 158.52% 132.98% 100.00% - - - -
NP 14,725 11,700 8,416 0  -   -   -  -
  YoY % 25.85% 39.02% 0.00% - - - -
  Horiz. % 174.96% 139.02% 100.00% - - - -
NP to SH 14,745 11,701 8,416 0  -   -   -  -
  YoY % 26.01% 39.03% 0.00% - - - -
  Horiz. % 175.20% 139.03% 100.00% - - - -
Tax Rate 25.29 % 26.33 % 27.20 % - %  -  %  -  %  -  % -
  YoY % -3.95% -3.20% 0.00% - - - -
  Horiz. % 92.98% 96.80% 100.00% - - - -
Total Cost 233,072 153,846 130,964 0  -   -   -  -
  YoY % 51.50% 17.47% 0.00% - - - -
  Horiz. % 177.97% 117.47% 100.00% - - - -
Net Worth 246,458 199,237 122,837 -  -   -   -  -
  YoY % 23.70% 62.20% 0.00% - - - -
  Horiz. % 200.64% 162.20% 100.00% - - - -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Div - 4,579 3,319 -  -   -   -  -
  YoY % 0.00% 37.94% 0.00% - - - -
  Horiz. % 0.00% 137.94% 100.00% - - - -
Div Payout % - % 39.14 % 39.45 % - %  -  %  -  %  -  % -
  YoY % 0.00% -0.79% 0.00% - - - -
  Horiz. % 0.00% 99.21% 100.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Net Worth 246,458 199,237 122,837 -  -   -   -  -
  YoY % 23.70% 62.20% 0.00% - - - -
  Horiz. % 200.64% 162.20% 100.00% - - - -
NOSH 236,298 228,982 165,996 -  -   -   -  -
  YoY % 3.19% 37.94% 0.00% - - - -
  Horiz. % 142.35% 137.94% 100.00% - - - -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
NP Margin 5.94 % 7.07 % 6.04 % - %  -  %  -  %  -  % -
  YoY % -15.98% 17.05% 0.00% - - - -
  Horiz. % 98.34% 117.05% 100.00% - - - -
ROE 5.98 % 5.87 % 6.85 % - %  -  %  -  %  -  % -
  YoY % 1.87% -14.31% 0.00% - - - -
  Horiz. % 87.30% 85.69% 100.00% - - - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
RPS 104.87 72.30 83.97 -  -   -   -  -
  YoY % 45.05% -13.90% 0.00% - - - -
  Horiz. % 124.89% 86.10% 100.00% - - - -
EPS 6.24 5.11 5.07 0.00  -   -   -  -
  YoY % 22.11% 0.79% 0.00% - - - -
  Horiz. % 123.08% 100.79% 100.00% - - - -
DPS 0.00 2.00 2.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 1.0430 0.8701 0.7400 -  -   -   -  -
  YoY % 19.87% 17.58% 0.00% - - - -
  Horiz. % 140.95% 117.58% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
RPS 72.92 48.72 41.02 -  -   -   -  -
  YoY % 49.67% 18.77% 0.00% - - - -
  Horiz. % 177.77% 118.77% 100.00% - - - -
EPS 4.34 3.44 2.48 0.00  -   -   -  -
  YoY % 26.16% 38.71% 0.00% - - - -
  Horiz. % 175.00% 138.71% 100.00% - - - -
DPS 0.00 1.35 0.98 0.00  -   -   -  -
  YoY % 0.00% 37.76% 0.00% - - - -
  Horiz. % 0.00% 137.76% 100.00% - - - -
NAPS 0.7253 0.5863 0.3615 -  -   -   -  -
  YoY % 23.71% 62.19% 0.00% - - - -
  Horiz. % 200.64% 162.19% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Date 29/06/12 30/06/11 30/06/10 -  -   -   -  -
Price 1.5100 1.8100 0.9600 0.0000  -   -   -  -
P/RPS 1.44 2.50 1.14 0.00  -   -   -  -
  YoY % -42.40% 119.30% 0.00% - - - -
  Horiz. % 126.32% 219.30% 100.00% - - - -
P/EPS 24.20 35.42 18.93 0.00  -   -   -  -
  YoY % -31.68% 87.11% 0.00% - - - -
  Horiz. % 127.84% 187.11% 100.00% - - - -
EY 4.13 2.82 5.28 0.00  -   -   -  -
  YoY % 46.45% -46.59% 0.00% - - - -
  Horiz. % 78.22% 53.41% 100.00% - - - -
DY 0.00 1.10 2.08 0.00  -   -   -  -
  YoY % 0.00% -47.12% 0.00% - - - -
  Horiz. % 0.00% 52.88% 100.00% - - - -
P/NAPS 1.45 2.08 1.30 0.00  -   -   -  -
  YoY % -30.29% 60.00% 0.00% - - - -
  Horiz. % 111.54% 160.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09  -   -   -  CAGR
Date 29/08/12 25/08/11 26/08/10 -  -   -   -  -
Price 1.4000 1.4400 1.0600 0.0000  -   -   -  -
P/RPS 1.34 1.99 1.26 0.00  -   -   -  -
  YoY % -32.66% 57.94% 0.00% - - - -
  Horiz. % 106.35% 157.94% 100.00% - - - -
P/EPS 22.44 28.18 20.91 0.00  -   -   -  -
  YoY % -20.37% 34.77% 0.00% - - - -
  Horiz. % 107.32% 134.77% 100.00% - - - -
EY 4.46 3.55 4.78 0.00  -   -   -  -
  YoY % 25.63% -25.73% 0.00% - - - -
  Horiz. % 93.31% 74.27% 100.00% - - - -
DY 0.00 1.39 1.89 0.00  -   -   -  -
  YoY % 0.00% -26.46% 0.00% - - - -
  Horiz. % 0.00% 73.54% 100.00% - - - -
P/NAPS 1.34 1.65 1.43 0.00  -   -   -  -
  YoY % -18.79% 15.38% 0.00% - - - -
  Horiz. % 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 
Partners & Brokers