Highlights

[KIMLUN] YoY Quarter Result on 2012-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     4.72%    YoY -     5.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 231,950 276,438 270,901 235,412 192,051 152,975 0 -
  YoY % -16.09% 2.04% 15.08% 22.58% 25.54% 0.00% -
  Horiz. % 151.63% 180.71% 177.09% 153.89% 125.54% 100.00% -
PBT 26,720 11,981 9,488 11,240 16,152 12,107 0 -
  YoY % 123.02% 26.28% -15.59% -30.41% 33.41% 0.00% -
  Horiz. % 220.70% 98.96% 78.37% 92.84% 133.41% 100.00% -
Tax -5,317 -2,764 3,218 1,112 -4,518 -2,123 0 -
  YoY % -92.37% -185.89% 189.39% 124.61% -112.81% 0.00% -
  Horiz. % 250.45% 130.19% -151.58% -52.38% 212.81% 100.00% -
NP 21,403 9,217 12,706 12,352 11,634 9,984 0 -
  YoY % 132.21% -27.46% 2.87% 6.17% 16.53% 0.00% -
  Horiz. % 214.37% 92.32% 127.26% 123.72% 116.53% 100.00% -
NP to SH 21,403 9,217 12,814 12,350 11,670 9,984 0 -
  YoY % 132.21% -28.07% 3.76% 5.83% 16.89% 0.00% -
  Horiz. % 214.37% 92.32% 128.35% 123.70% 116.89% 100.00% -
Tax Rate 19.90 % 23.07 % -33.92 % -9.89 % 27.97 % 17.54 % - % -
  YoY % -13.74% 168.01% -242.97% -135.36% 59.46% 0.00% -
  Horiz. % 113.45% 131.53% -193.39% -56.39% 159.46% 100.00% -
Total Cost 210,547 267,221 258,195 223,060 180,417 142,991 0 -
  YoY % -21.21% 3.50% 15.75% 23.64% 26.17% 0.00% -
  Horiz. % 147.24% 186.88% 180.57% 156.00% 126.17% 100.00% -
Net Worth 459,803 400,687 240,461 272,526 215,982 161,740 - -
  YoY % 14.75% 66.63% -11.77% 26.18% 33.54% 0.00% -
  Horiz. % 284.28% 247.73% 148.67% 168.50% 133.54% 100.00% -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,435 11,438 7,213 11,447 7,094 5,591 - -
  YoY % 52.42% 58.57% -36.98% 61.37% 26.88% 0.00% -
  Horiz. % 311.84% 204.59% 129.03% 204.75% 126.88% 100.00% -
Div Payout % 81.46 % 124.10 % 56.30 % 92.69 % 60.79 % 56.00 % - % -
  YoY % -34.36% 120.43% -39.26% 52.48% 8.55% 0.00% -
  Horiz. % 145.46% 221.61% 100.54% 165.52% 108.55% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 459,803 400,687 240,461 272,526 215,982 161,740 - -
  YoY % 14.75% 66.63% -11.77% 26.18% 33.54% 0.00% -
  Horiz. % 284.28% 247.73% 148.67% 168.50% 133.54% 100.00% -
NOSH 300,603 301,019 240,461 238,493 228,843 199,680 - -
  YoY % -0.14% 25.18% 0.83% 4.22% 14.60% 0.00% -
  Horiz. % 150.54% 150.75% 120.42% 119.44% 114.60% 100.00% -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.23 % 3.33 % 4.69 % 5.25 % 6.06 % 6.53 % - % -
  YoY % 177.18% -29.00% -10.67% -13.37% -7.20% 0.00% -
  Horiz. % 141.35% 51.00% 71.82% 80.40% 92.80% 100.00% -
ROE 4.65 % 2.30 % 5.33 % 4.53 % 5.40 % 6.17 % - % -
  YoY % 102.17% -56.85% 17.66% -16.11% -12.48% 0.00% -
  Horiz. % 75.36% 37.28% 86.39% 73.42% 87.52% 100.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 77.16 91.83 112.66 98.71 83.92 76.61 - -
  YoY % -15.98% -18.49% 14.13% 17.62% 9.54% 0.00% -
  Horiz. % 100.72% 119.87% 147.06% 128.85% 109.54% 100.00% -
EPS 7.12 3.07 5.33 5.18 5.10 5.00 0.00 -
  YoY % 131.92% -42.40% 2.90% 1.57% 2.00% 0.00% -
  Horiz. % 142.40% 61.40% 106.60% 103.60% 102.00% 100.00% -
DPS 5.80 3.80 3.00 4.80 3.10 2.80 0.00 -
  YoY % 52.63% 26.67% -37.50% 54.84% 10.71% 0.00% -
  Horiz. % 207.14% 135.71% 107.14% 171.43% 110.71% 100.00% -
NAPS 1.5296 1.3311 1.0000 1.1427 0.9438 0.8100 0.0000 -
  YoY % 14.91% 33.11% -12.49% 21.07% 16.52% 0.00% -
  Horiz. % 188.84% 164.33% 123.46% 141.07% 116.52% 100.00% -
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.26 81.35 79.72 69.28 56.52 45.02 - -
  YoY % -16.09% 2.04% 15.07% 22.58% 25.54% 0.00% -
  Horiz. % 151.62% 180.70% 177.08% 153.89% 125.54% 100.00% -
EPS 6.30 2.71 3.77 3.63 3.43 2.94 0.00 -
  YoY % 132.47% -28.12% 3.86% 5.83% 16.67% 0.00% -
  Horiz. % 214.29% 92.18% 128.23% 123.47% 116.67% 100.00% -
DPS 5.13 3.37 2.12 3.37 2.09 1.65 0.00 -
  YoY % 52.23% 58.96% -37.09% 61.24% 26.67% 0.00% -
  Horiz. % 310.91% 204.24% 128.48% 204.24% 126.67% 100.00% -
NAPS 1.3531 1.1791 0.7076 0.8020 0.6356 0.4760 0.0000 -
  YoY % 14.76% 66.63% -11.77% 26.18% 33.53% 0.00% -
  Horiz. % 284.26% 247.71% 148.66% 168.49% 133.53% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.3800 1.1900 1.8300 1.3900 1.3700 1.5600 0.0000 -
P/RPS 1.79 1.30 1.62 1.41 1.63 2.04 0.00 -
  YoY % 37.69% -19.75% 14.89% -13.50% -20.10% 0.00% -
  Horiz. % 87.75% 63.73% 79.41% 69.12% 79.90% 100.00% -
P/EPS 19.38 38.86 34.34 26.84 26.87 31.20 0.00 -
  YoY % -50.13% 13.16% 27.94% -0.11% -13.88% 0.00% -
  Horiz. % 62.12% 124.55% 110.06% 86.03% 86.12% 100.00% -
EY 5.16 2.57 2.91 3.73 3.72 3.21 0.00 -
  YoY % 100.78% -11.68% -21.98% 0.27% 15.89% 0.00% -
  Horiz. % 160.75% 80.06% 90.65% 116.20% 115.89% 100.00% -
DY 4.20 3.19 1.64 3.45 2.26 1.79 0.00 -
  YoY % 31.66% 94.51% -52.46% 52.65% 26.26% 0.00% -
  Horiz. % 234.64% 178.21% 91.62% 192.74% 126.26% 100.00% -
P/NAPS 0.90 0.89 1.83 1.22 1.45 1.93 0.00 -
  YoY % 1.12% -51.37% 50.00% -15.86% -24.87% 0.00% -
  Horiz. % 46.63% 46.11% 94.82% 63.21% 75.13% 100.00% -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 - -
Price 1.5200 1.2900 1.5900 1.3400 1.5000 1.5900 0.0000 -
P/RPS 1.97 1.40 1.41 1.36 1.79 2.08 0.00 -
  YoY % 40.71% -0.71% 3.68% -24.02% -13.94% 0.00% -
  Horiz. % 94.71% 67.31% 67.79% 65.38% 86.06% 100.00% -
P/EPS 21.35 42.13 29.84 25.88 29.41 31.80 0.00 -
  YoY % -49.32% 41.19% 15.30% -12.00% -7.52% 0.00% -
  Horiz. % 67.14% 132.48% 93.84% 81.38% 92.48% 100.00% -
EY 4.68 2.37 3.35 3.86 3.40 3.14 0.00 -
  YoY % 97.47% -29.25% -13.21% 13.53% 8.28% 0.00% -
  Horiz. % 149.04% 75.48% 106.69% 122.93% 108.28% 100.00% -
DY 3.82 2.95 1.89 3.58 2.07 1.76 0.00 -
  YoY % 29.49% 56.08% -47.21% 72.95% 17.61% 0.00% -
  Horiz. % 217.05% 167.61% 107.39% 203.41% 117.61% 100.00% -
P/NAPS 0.99 0.97 1.59 1.17 1.59 1.96 0.00 -
  YoY % 2.06% -38.99% 35.90% -26.42% -18.88% 0.00% -
  Horiz. % 50.51% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers