Highlights

[KIMLUN] YoY Quarter Result on 2012-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -20.02%    YoY -     20.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 241,061 290,646 227,420 215,001 159,928 119,406 - -
  YoY % -17.06% 27.80% 5.78% 34.44% 33.94% 0.00% -
  Horiz. % 201.88% 243.41% 190.46% 180.06% 133.94% 100.00% -
PBT 26,598 11,666 7,727 15,759 13,274 11,264 - -
  YoY % 128.00% 50.98% -50.97% 18.72% 17.84% 0.00% -
  Horiz. % 236.13% 103.57% 68.60% 139.91% 117.84% 100.00% -
Tax -6,999 -2,904 -831 -4,044 -3,492 -2,866 - -
  YoY % -141.01% -249.46% 79.45% -15.81% -21.84% 0.00% -
  Horiz. % 244.21% 101.33% 29.00% 141.10% 121.84% 100.00% -
NP 19,599 8,762 6,896 11,715 9,782 8,398 - -
  YoY % 123.68% 27.06% -41.14% 19.76% 16.48% 0.00% -
  Horiz. % 233.38% 104.33% 82.11% 139.50% 116.48% 100.00% -
NP to SH 19,599 8,762 6,913 11,793 9,782 8,398 - -
  YoY % 123.68% 26.75% -41.38% 20.56% 16.48% 0.00% -
  Horiz. % 233.38% 104.33% 82.32% 140.43% 116.48% 100.00% -
Tax Rate 26.31 % 24.89 % 10.75 % 25.66 % 26.31 % 25.44 % - % -
  YoY % 5.71% 131.53% -58.11% -2.47% 3.42% 0.00% -
  Horiz. % 103.42% 97.84% 42.26% 100.86% 103.42% 100.00% -
Total Cost 221,462 281,884 220,524 203,286 150,146 111,008 - -
  YoY % -21.44% 27.82% 8.48% 35.39% 35.26% 0.00% -
  Horiz. % 199.50% 253.93% 198.66% 183.13% 135.26% 100.00% -
Net Worth 438,392 390,383 285,785 259,636 204,574 142,466 - -
  YoY % 12.30% 36.60% 10.07% 26.92% 43.60% 0.00% -
  Horiz. % 307.72% 274.02% 200.60% 182.24% 143.60% 100.00% -
Dividend
30/09/15 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 438,392 390,383 285,785 259,636 204,574 142,466 - -
  YoY % 12.30% 36.60% 10.07% 26.92% 43.60% 0.00% -
  Horiz. % 307.72% 274.02% 200.60% 182.24% 143.60% 100.00% -
NOSH 300,598 300,133 240,034 237,762 229,086 187,455 - -
  YoY % 0.15% 25.04% 0.96% 3.79% 22.21% 0.00% -
  Horiz. % 160.36% 160.11% 128.05% 126.84% 122.21% 100.00% -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.13 % 3.01 % 3.03 % 5.45 % 6.12 % 7.03 % - % -
  YoY % 170.10% -0.66% -44.40% -10.95% -12.94% 0.00% -
  Horiz. % 115.65% 42.82% 43.10% 77.52% 87.06% 100.00% -
ROE 4.47 % 2.24 % 2.42 % 4.54 % 4.78 % 5.89 % - % -
  YoY % 99.55% -7.44% -46.70% -5.02% -18.85% 0.00% -
  Horiz. % 75.89% 38.03% 41.09% 77.08% 81.15% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 80.19 96.84 94.74 90.43 69.81 63.70 - -
  YoY % -17.19% 2.22% 4.77% 29.54% 9.59% 0.00% -
  Horiz. % 125.89% 152.03% 148.73% 141.96% 109.59% 100.00% -
EPS 6.52 2.92 2.88 4.96 4.27 4.48 - -
  YoY % 123.29% 1.39% -41.94% 16.16% -4.69% 0.00% -
  Horiz. % 145.54% 65.18% 64.29% 110.71% 95.31% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4584 1.3007 1.1906 1.0920 0.8930 0.7600 - -
  YoY % 12.12% 9.25% 9.03% 22.28% 17.50% 0.00% -
  Horiz. % 191.89% 171.14% 156.66% 143.68% 117.50% 100.00% -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.94 85.53 66.92 63.27 47.06 35.14 - -
  YoY % -17.06% 27.81% 5.77% 34.45% 33.92% 0.00% -
  Horiz. % 201.88% 243.40% 190.44% 180.05% 133.92% 100.00% -
EPS 5.77 2.58 2.03 3.47 2.88 2.47 - -
  YoY % 123.64% 27.09% -41.50% 20.49% 16.60% 0.00% -
  Horiz. % 233.60% 104.45% 82.19% 140.49% 116.60% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2901 1.1488 0.8410 0.7640 0.6020 0.4192 - -
  YoY % 12.30% 36.60% 10.08% 26.91% 43.61% 0.00% -
  Horiz. % 307.75% 274.05% 200.62% 182.25% 143.61% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.2000 1.4800 1.9500 1.3000 1.1100 1.1300 0.0000 -
P/RPS 1.50 1.53 2.06 1.44 1.59 1.77 0.00 -
  YoY % -1.96% -25.73% 43.06% -9.43% -10.17% 0.00% -
  Horiz. % 84.75% 86.44% 116.38% 81.36% 89.83% 100.00% -
P/EPS 18.40 50.70 67.71 26.21 26.00 25.22 0.00 -
  YoY % -63.71% -25.12% 158.34% 0.81% 3.09% 0.00% -
  Horiz. % 72.96% 201.03% 268.48% 103.93% 103.09% 100.00% -
EY 5.43 1.97 1.48 3.82 3.85 3.96 0.00 -
  YoY % 175.63% 33.11% -61.26% -0.78% -2.78% 0.00% -
  Horiz. % 137.12% 49.75% 37.37% 96.46% 97.22% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 1.14 1.64 1.19 1.24 1.49 0.00 -
  YoY % -28.07% -30.49% 37.82% -4.03% -16.78% 0.00% -
  Horiz. % 55.03% 76.51% 110.07% 79.87% 83.22% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 28/11/13 29/11/12 25/11/11 19/11/10 - -
Price 1.2900 1.3300 1.8900 1.3700 1.4700 1.4700 0.0000 -
P/RPS 1.61 1.37 1.99 1.52 2.11 2.31 0.00 -
  YoY % 17.52% -31.16% 30.92% -27.96% -8.66% 0.00% -
  Horiz. % 69.70% 59.31% 86.15% 65.80% 91.34% 100.00% -
P/EPS 19.79 45.56 65.63 27.62 34.43 32.81 0.00 -
  YoY % -56.56% -30.58% 137.62% -19.78% 4.94% 0.00% -
  Horiz. % 60.32% 138.86% 200.03% 84.18% 104.94% 100.00% -
EY 5.05 2.20 1.52 3.62 2.90 3.05 0.00 -
  YoY % 129.55% 44.74% -58.01% 24.83% -4.92% 0.00% -
  Horiz. % 165.57% 72.13% 49.84% 118.69% 95.08% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.02 1.59 1.25 1.65 1.93 0.00 -
  YoY % -13.73% -35.85% 27.20% -24.24% -14.51% 0.00% -
  Horiz. % 45.60% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers