Highlights

[KIMLUN] YoY 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 -     -16.40%    YoY -     16.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Revenue 290,646 227,420 215,001 159,928 119,406 -  -  -
  YoY % 27.80% 5.78% 34.44% 33.94% 0.00% - -
  Horiz. % 243.41% 190.46% 180.06% 133.94% 100.00% - -
PBT 11,666 7,727 15,759 13,274 11,264 -  -  -
  YoY % 50.98% -50.97% 18.72% 17.84% 0.00% - -
  Horiz. % 103.57% 68.60% 139.91% 117.84% 100.00% - -
Tax -2,904 -831 -4,044 -3,492 -2,866 -  -  -
  YoY % -249.46% 79.45% -15.81% -21.84% 0.00% - -
  Horiz. % 101.33% 29.00% 141.10% 121.84% 100.00% - -
NP 8,762 6,896 11,715 9,782 8,398 -  -  -
  YoY % 27.06% -41.14% 19.76% 16.48% 0.00% - -
  Horiz. % 104.33% 82.11% 139.50% 116.48% 100.00% - -
NP to SH 8,762 6,913 11,793 9,782 8,398 -  -  -
  YoY % 26.75% -41.38% 20.56% 16.48% 0.00% - -
  Horiz. % 104.33% 82.32% 140.43% 116.48% 100.00% - -
Tax Rate 24.89 % 10.75 % 25.66 % 26.31 % 25.44 % - %  -  % -
  YoY % 131.53% -58.11% -2.47% 3.42% 0.00% - -
  Horiz. % 97.84% 42.26% 100.86% 103.42% 100.00% - -
Total Cost 281,884 220,524 203,286 150,146 111,008 -  -  -
  YoY % 27.82% 8.48% 35.39% 35.26% 0.00% - -
  Horiz. % 253.93% 198.66% 183.13% 135.26% 100.00% - -
Net Worth 390,383 285,785 259,636 204,574 142,466 -  -  -
  YoY % 36.60% 10.07% 26.92% 43.60% 0.00% - -
  Horiz. % 274.02% 200.60% 182.24% 143.60% 100.00% - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Net Worth 390,383 285,785 259,636 204,574 142,466 -  -  -
  YoY % 36.60% 10.07% 26.92% 43.60% 0.00% - -
  Horiz. % 274.02% 200.60% 182.24% 143.60% 100.00% - -
NOSH 300,133 240,034 237,762 229,086 187,455 -  -  -
  YoY % 25.04% 0.96% 3.79% 22.21% 0.00% - -
  Horiz. % 160.11% 128.05% 126.84% 122.21% 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 3.01 % 3.03 % 5.45 % 6.12 % 7.03 % - %  -  % -
  YoY % -0.66% -44.40% -10.95% -12.94% 0.00% - -
  Horiz. % 42.82% 43.10% 77.52% 87.06% 100.00% - -
ROE 2.24 % 2.42 % 4.54 % 4.78 % 5.89 % - %  -  % -
  YoY % -7.44% -46.70% -5.02% -18.85% 0.00% - -
  Horiz. % 38.03% 41.09% 77.08% 81.15% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 96.84 94.74 90.43 69.81 63.70 -  -  -
  YoY % 2.22% 4.77% 29.54% 9.59% 0.00% - -
  Horiz. % 152.03% 148.73% 141.96% 109.59% 100.00% - -
EPS 2.92 2.88 4.96 4.27 4.48 -  -  -
  YoY % 1.39% -41.94% 16.16% -4.69% 0.00% - -
  Horiz. % 65.18% 64.29% 110.71% 95.31% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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 - 331,891
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 87.57 68.52 64.78 48.19 35.98 -  -  -
  YoY % 27.80% 5.77% 34.43% 33.94% 0.00% - -
  Horiz. % 243.39% 190.44% 180.04% 133.94% 100.00% - -
EPS 2.64 2.08 3.55 2.95 2.53 -  -  -
  YoY % 26.92% -41.41% 20.34% 16.60% 0.00% - -
  Horiz. % 104.35% 82.21% 140.32% 116.60% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 1.1762 0.8611 0.7823 0.6164 0.4293 -  -  -
  YoY % 36.59% 10.07% 26.91% 43.58% 0.00% - -
  Horiz. % 273.98% 200.58% 182.23% 143.58% 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 1.53 2.06 1.44 1.59 1.77 0.00  -  -
  YoY % -25.73% 43.06% -9.43% -10.17% 0.00% - -
  Horiz. % 86.44% 116.38% 81.36% 89.83% 100.00% - -
P/EPS 50.70 67.71 26.21 26.00 25.22 0.00  -  -
  YoY % -25.12% 158.34% 0.81% 3.09% 0.00% - -
  Horiz. % 201.03% 268.48% 103.93% 103.09% 100.00% - -
EY 1.97 1.48 3.82 3.85 3.96 0.00  -  -
  YoY % 33.11% -61.26% -0.78% -2.78% 0.00% - -
  Horiz. % 49.75% 37.37% 96.46% 97.22% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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 1.37 1.99 1.52 2.11 2.31 0.00  -  -
  YoY % -31.16% 30.92% -27.96% -8.66% 0.00% - -
  Horiz. % 59.31% 86.15% 65.80% 91.34% 100.00% - -
P/EPS 45.56 65.63 27.62 34.43 32.81 0.00  -  -
  YoY % -30.58% 137.62% -19.78% 4.94% 0.00% - -
  Horiz. % 138.86% 200.03% 84.18% 104.94% 100.00% - -
EY 2.20 1.52 3.62 2.90 3.05 0.00  -  -
  YoY % 44.74% -58.01% 24.83% -4.92% 0.00% - -
  Horiz. % 72.13% 49.84% 118.69% 95.08% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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.
 


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 , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers