[KIMLUN] YoY Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 339,820 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
RPS 81.35 79.72 69.28 56.52 45.02 - - - YoY % 2.04% 15.07% 22.58% 25.54% 0.00% - - Horiz. % 180.70% 177.08% 153.89% 125.54% 100.00% - -
EPS 2.71 3.77 3.63 3.43 2.94 0.00 - - YoY % -28.12% 3.86% 5.83% 16.67% 0.00% - - Horiz. % 92.18% 128.23% 123.47% 116.67% 100.00% - -
DPS 3.37 2.12 3.37 2.09 1.65 0.00 - - YoY % 58.96% -37.09% 61.24% 26.67% 0.00% - - Horiz. % 204.24% 128.48% 204.24% 126.67% 100.00% - -
NAPS 1.1791 0.7076 0.8020 0.6356 0.4760 0.0000 - - YoY % 66.63% -11.77% 26.18% 33.53% 0.00% - - Horiz. % 247.71% 148.66% 168.49% 133.53% 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.
Comment
KIMLUN_4th Qtr 2011 Report.pdf 
