Highlights

[KIMLUN] YoY Quarter Result on 2011-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     19.30%    YoY -     16.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Revenue 276,438 270,901 235,412 192,051 152,975 0  -  -
  YoY % 2.04% 15.08% 22.58% 25.54% 0.00% - -
  Horiz. % 180.71% 177.09% 153.89% 125.54% 100.00% - -
PBT 11,981 9,488 11,240 16,152 12,107 0  -  -
  YoY % 26.28% -15.59% -30.41% 33.41% 0.00% - -
  Horiz. % 98.96% 78.37% 92.84% 133.41% 100.00% - -
Tax -2,764 3,218 1,112 -4,518 -2,123 0  -  -
  YoY % -185.89% 189.39% 124.61% -112.81% 0.00% - -
  Horiz. % 130.19% -151.58% -52.38% 212.81% 100.00% - -
NP 9,217 12,706 12,352 11,634 9,984 0  -  -
  YoY % -27.46% 2.87% 6.17% 16.53% 0.00% - -
  Horiz. % 92.32% 127.26% 123.72% 116.53% 100.00% - -
NP to SH 9,217 12,814 12,350 11,670 9,984 0  -  -
  YoY % -28.07% 3.76% 5.83% 16.89% 0.00% - -
  Horiz. % 92.32% 128.35% 123.70% 116.89% 100.00% - -
Tax Rate 23.07 % -33.92 % -9.89 % 27.97 % 17.54 % - %  -  % -
  YoY % 168.01% -242.97% -135.36% 59.46% 0.00% - -
  Horiz. % 131.53% -193.39% -56.39% 159.46% 100.00% - -
Total Cost 267,221 258,195 223,060 180,417 142,991 0  -  -
  YoY % 3.50% 15.75% 23.64% 26.17% 0.00% - -
  Horiz. % 186.88% 180.57% 156.00% 126.17% 100.00% - -
Net Worth 400,687 240,461 272,526 215,982 161,740 -  -  -
  YoY % 66.63% -11.77% 26.18% 33.54% 0.00% - -
  Horiz. % 247.73% 148.67% 168.50% 133.54% 100.00% - -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Div 11,438 7,213 11,447 7,094 5,591 -  -  -
  YoY % 58.57% -36.98% 61.37% 26.88% 0.00% - -
  Horiz. % 204.59% 129.03% 204.75% 126.88% 100.00% - -
Div Payout % 124.10 % 56.30 % 92.69 % 60.79 % 56.00 % - %  -  % -
  YoY % 120.43% -39.26% 52.48% 8.55% 0.00% - -
  Horiz. % 221.61% 100.54% 165.52% 108.55% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Net Worth 400,687 240,461 272,526 215,982 161,740 -  -  -
  YoY % 66.63% -11.77% 26.18% 33.54% 0.00% - -
  Horiz. % 247.73% 148.67% 168.50% 133.54% 100.00% - -
NOSH 301,019 240,461 238,493 228,843 199,680 -  -  -
  YoY % 25.18% 0.83% 4.22% 14.60% 0.00% - -
  Horiz. % 150.75% 120.42% 119.44% 114.60% 100.00% - -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
NP Margin 3.33 % 4.69 % 5.25 % 6.06 % 6.53 % - %  -  % -
  YoY % -29.00% -10.67% -13.37% -7.20% 0.00% - -
  Horiz. % 51.00% 71.82% 80.40% 92.80% 100.00% - -
ROE 2.30 % 5.33 % 4.53 % 5.40 % 6.17 % - %  -  % -
  YoY % -56.85% 17.66% -16.11% -12.48% 0.00% - -
  Horiz. % 37.28% 86.39% 73.42% 87.52% 100.00% - -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 91.83 112.66 98.71 83.92 76.61 -  -  -
  YoY % -18.49% 14.13% 17.62% 9.54% 0.00% - -
  Horiz. % 119.87% 147.06% 128.85% 109.54% 100.00% - -
EPS 3.07 5.33 5.18 5.10 5.00 0.00  -  -
  YoY % -42.40% 2.90% 1.57% 2.00% 0.00% - -
  Horiz. % 61.40% 106.60% 103.60% 102.00% 100.00% - -
DPS 3.80 3.00 4.80 3.10 2.80 0.00  -  -
  YoY % 26.67% -37.50% 54.84% 10.71% 0.00% - -
  Horiz. % 135.71% 107.14% 171.43% 110.71% 100.00% - -
NAPS 1.3311 1.0000 1.1427 0.9438 0.8100 0.0000  -  -
  YoY % 33.11% -12.49% 21.07% 16.52% 0.00% - -
  Horiz. % 164.33% 123.46% 141.07% 116.52% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 83.29 81.62 70.93 57.87 46.09 -  -  -
  YoY % 2.05% 15.07% 22.57% 25.56% 0.00% - -
  Horiz. % 180.71% 177.09% 153.89% 125.56% 100.00% - -
EPS 2.78 3.86 3.72 3.52 3.01 0.00  -  -
  YoY % -27.98% 3.76% 5.68% 16.94% 0.00% - -
  Horiz. % 92.36% 128.24% 123.59% 116.94% 100.00% - -
DPS 3.45 2.17 3.45 2.14 1.68 0.00  -  -
  YoY % 58.99% -37.10% 61.21% 27.38% 0.00% - -
  Horiz. % 205.36% 129.17% 205.36% 127.38% 100.00% - -
NAPS 1.2073 0.7245 0.8211 0.6508 0.4873 0.0000  -  -
  YoY % 66.64% -11.76% 26.17% 33.55% 0.00% - -
  Horiz. % 247.75% 148.68% 168.50% 133.55% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -  -  -
Price 1.1900 1.8300 1.3900 1.3700 1.5600 0.0000  -  -
P/RPS 1.30 1.62 1.41 1.63 2.04 0.00  -  -
  YoY % -19.75% 14.89% -13.50% -20.10% 0.00% - -
  Horiz. % 63.73% 79.41% 69.12% 79.90% 100.00% - -
P/EPS 38.86 34.34 26.84 26.87 31.20 0.00  -  -
  YoY % 13.16% 27.94% -0.11% -13.88% 0.00% - -
  Horiz. % 124.55% 110.06% 86.03% 86.12% 100.00% - -
EY 2.57 2.91 3.73 3.72 3.21 0.00  -  -
  YoY % -11.68% -21.98% 0.27% 15.89% 0.00% - -
  Horiz. % 80.06% 90.65% 116.20% 115.89% 100.00% - -
DY 3.19 1.64 3.45 2.26 1.79 0.00  -  -
  YoY % 94.51% -52.46% 52.65% 26.26% 0.00% - -
  Horiz. % 178.21% 91.62% 192.74% 126.26% 100.00% - -
P/NAPS 0.89 1.83 1.22 1.45 1.93 0.00  -  -
  YoY % -51.37% 50.00% -15.86% -24.87% 0.00% - -
  Horiz. % 46.11% 94.82% 63.21% 75.13% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -  -  -
Price 1.2900 1.5900 1.3400 1.5000 1.5900 0.0000  -  -
P/RPS 1.40 1.41 1.36 1.79 2.08 0.00  -  -
  YoY % -0.71% 3.68% -24.02% -13.94% 0.00% - -
  Horiz. % 67.31% 67.79% 65.38% 86.06% 100.00% - -
P/EPS 42.13 29.84 25.88 29.41 31.80 0.00  -  -
  YoY % 41.19% 15.30% -12.00% -7.52% 0.00% - -
  Horiz. % 132.48% 93.84% 81.38% 92.48% 100.00% - -
EY 2.37 3.35 3.86 3.40 3.14 0.00  -  -
  YoY % -29.25% -13.21% 13.53% 8.28% 0.00% - -
  Horiz. % 75.48% 106.69% 122.93% 108.28% 100.00% - -
DY 2.95 1.89 3.58 2.07 1.76 0.00  -  -
  YoY % 56.08% -47.21% 72.95% 17.61% 0.00% - -
  Horiz. % 167.61% 107.39% 203.41% 117.61% 100.00% - -
P/NAPS 0.97 1.59 1.17 1.59 1.96 0.00  -  -
  YoY % -38.99% 35.90% -26.42% -18.88% 0.00% - -
  Horiz. % 49.49% 81.12% 59.69% 81.12% 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. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers