Highlights

[KIMLUN] YoY Quarter Result on 2011-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     22.42%    YoY -     39.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Revenue 306,628 234,272 247,797 165,546 139,380 0  -  -
  YoY % 30.89% -5.46% 49.68% 18.77% 0.00% - -
  Horiz. % 219.99% 168.08% 177.79% 118.77% 100.00% - -
PBT 10,514 9,145 19,709 15,881 11,560 0  -  -
  YoY % 14.97% -53.60% 24.10% 37.38% 0.00% - -
  Horiz. % 90.95% 79.11% 170.49% 137.38% 100.00% - -
Tax -2,864 -2,157 -4,984 -4,181 -3,144 0  -  -
  YoY % -32.78% 56.72% -19.21% -32.98% 0.00% - -
  Horiz. % 91.09% 68.61% 158.52% 132.98% 100.00% - -
NP 7,650 6,988 14,725 11,700 8,416 0  -  -
  YoY % 9.47% -52.54% 25.85% 39.02% 0.00% - -
  Horiz. % 90.90% 83.03% 174.96% 139.02% 100.00% - -
NP to SH 7,650 7,032 14,745 11,701 8,416 0  -  -
  YoY % 8.79% -52.31% 26.01% 39.03% 0.00% - -
  Horiz. % 90.90% 83.56% 175.20% 139.03% 100.00% - -
Tax Rate 27.24 % 23.59 % 25.29 % 26.33 % 27.20 % - %  -  % -
  YoY % 15.47% -6.72% -3.95% -3.20% 0.00% - -
  Horiz. % 100.15% 86.73% 92.98% 96.80% 100.00% - -
Total Cost 298,978 227,284 233,072 153,846 130,964 0  -  -
  YoY % 31.54% -2.48% 51.50% 17.47% 0.00% - -
  Horiz. % 228.29% 173.55% 177.97% 117.47% 100.00% - -
Net Worth 381,435 279,810 246,458 199,237 122,837 -  -  -
  YoY % 36.32% 13.53% 23.70% 62.20% 0.00% - -
  Horiz. % 310.52% 227.79% 200.64% 162.20% 100.00% - -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Div - - - 4,579 3,319 -  -  -
  YoY % 0.00% 0.00% 0.00% 37.94% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 137.94% 100.00% - -
Div Payout % - % - % - % 39.14 % 39.45 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% -0.79% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 99.21% 100.00% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Net Worth 381,435 279,810 246,458 199,237 122,837 -  -  -
  YoY % 36.32% 13.53% 23.70% 62.20% 0.00% - -
  Horiz. % 310.52% 227.79% 200.64% 162.20% 100.00% - -
NOSH 300,200 240,821 236,298 228,982 165,996 -  -  -
  YoY % 24.66% 1.91% 3.19% 37.94% 0.00% - -
  Horiz. % 180.85% 145.08% 142.35% 137.94% 100.00% - -
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
NP Margin 2.49 % 2.98 % 5.94 % 7.07 % 6.04 % - %  -  % -
  YoY % -16.44% -49.83% -15.98% 17.05% 0.00% - -
  Horiz. % 41.23% 49.34% 98.34% 117.05% 100.00% - -
ROE 2.01 % 2.51 % 5.98 % 5.87 % 6.85 % - %  -  % -
  YoY % -19.92% -58.03% 1.87% -14.31% 0.00% - -
  Horiz. % 29.34% 36.64% 87.30% 85.69% 100.00% - -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
RPS 102.14 97.28 104.87 72.30 83.97 -  -  -
  YoY % 5.00% -7.24% 45.05% -13.90% 0.00% - -
  Horiz. % 121.64% 115.85% 124.89% 86.10% 100.00% - -
EPS 2.55 2.92 6.24 5.11 5.07 0.00  -  -
  YoY % -12.67% -53.21% 22.11% 0.79% 0.00% - -
  Horiz. % 50.30% 57.59% 123.08% 100.79% 100.00% - -
DPS 0.00 0.00 0.00 2.00 2.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.2706 1.1619 1.0430 0.8701 0.7400 -  -  -
  YoY % 9.36% 11.40% 19.87% 17.58% 0.00% - -
  Horiz. % 171.70% 157.01% 140.95% 117.58% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 331,891
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
RPS 92.39 70.59 74.66 49.88 42.00 -  -  -
  YoY % 30.88% -5.45% 49.68% 18.76% 0.00% - -
  Horiz. % 219.98% 168.07% 177.76% 118.76% 100.00% - -
EPS 2.30 2.12 4.44 3.53 2.54 0.00  -  -
  YoY % 8.49% -52.25% 25.78% 38.98% 0.00% - -
  Horiz. % 90.55% 83.46% 174.80% 138.98% 100.00% - -
DPS 0.00 0.00 0.00 1.38 1.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 38.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 138.00% 100.00% - -
NAPS 1.1493 0.8431 0.7426 0.6003 0.3701 -  -  -
  YoY % 36.32% 13.53% 23.70% 62.20% 0.00% - -
  Horiz. % 310.54% 227.80% 200.65% 162.20% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -  -  -
Price 1.5800 2.0600 1.5100 1.8100 0.9600 0.0000  -  -
P/RPS 1.55 2.12 1.44 2.50 1.14 0.00  -  -
  YoY % -26.89% 47.22% -42.40% 119.30% 0.00% - -
  Horiz. % 135.96% 185.96% 126.32% 219.30% 100.00% - -
P/EPS 62.00 70.55 24.20 35.42 18.93 0.00  -  -
  YoY % -12.12% 191.53% -31.68% 87.11% 0.00% - -
  Horiz. % 327.52% 372.69% 127.84% 187.11% 100.00% - -
EY 1.61 1.42 4.13 2.82 5.28 0.00  -  -
  YoY % 13.38% -65.62% 46.45% -46.59% 0.00% - -
  Horiz. % 30.49% 26.89% 78.22% 53.41% 100.00% - -
DY 0.00 0.00 0.00 1.10 2.08 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -47.12% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 52.88% 100.00% - -
P/NAPS 1.24 1.77 1.45 2.08 1.30 0.00  -  -
  YoY % -29.94% 22.07% -30.29% 60.00% 0.00% - -
  Horiz. % 95.38% 136.15% 111.54% 160.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -  -  -
Price 1.5600 1.8600 1.4000 1.4400 1.0600 0.0000  -  -
P/RPS 1.53 1.91 1.34 1.99 1.26 0.00  -  -
  YoY % -19.90% 42.54% -32.66% 57.94% 0.00% - -
  Horiz. % 121.43% 151.59% 106.35% 157.94% 100.00% - -
P/EPS 61.22 63.70 22.44 28.18 20.91 0.00  -  -
  YoY % -3.89% 183.87% -20.37% 34.77% 0.00% - -
  Horiz. % 292.78% 304.64% 107.32% 134.77% 100.00% - -
EY 1.63 1.57 4.46 3.55 4.78 0.00  -  -
  YoY % 3.82% -64.80% 25.63% -25.73% 0.00% - -
  Horiz. % 34.10% 32.85% 93.31% 74.27% 100.00% - -
DY 0.00 0.00 0.00 1.39 1.89 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -26.46% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 73.54% 100.00% - -
P/NAPS 1.23 1.60 1.34 1.65 1.43 0.00  -  -
  YoY % -23.12% 19.40% -18.79% 15.38% 0.00% - -
  Horiz. % 86.01% 111.89% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers