Highlights

[KIMLUN] YoY Quarter Result on 2011-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -4.27%    YoY -     -2.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Revenue 332,687 214,403 198,347 134,609 115,832 0  -  -
  YoY % 55.17% 8.09% 47.35% 16.21% 0.00% - -
  Horiz. % 287.22% 185.10% 171.24% 116.21% 100.00% - -
PBT 25,678 11,815 14,027 12,984 13,003 0  -  -
  YoY % 117.33% -15.77% 8.03% -0.15% 0.00% - -
  Horiz. % 197.48% 90.86% 107.88% 99.85% 100.00% - -
Tax -6,709 -2,929 -3,434 -3,426 -3,242 0  -  -
  YoY % -129.05% 14.71% -0.23% -5.68% 0.00% - -
  Horiz. % 206.94% 90.35% 105.92% 105.68% 100.00% - -
NP 18,969 8,886 10,593 9,558 9,761 0  -  -
  YoY % 113.47% -16.11% 10.83% -2.08% 0.00% - -
  Horiz. % 194.33% 91.04% 108.52% 97.92% 100.00% - -
NP to SH 18,969 8,955 10,613 9,558 9,761 0  -  -
  YoY % 111.83% -15.62% 11.04% -2.08% 0.00% - -
  Horiz. % 194.33% 91.74% 108.73% 97.92% 100.00% - -
Tax Rate 26.13 % 24.79 % 24.48 % 26.39 % 24.93 % - %  -  % -
  YoY % 5.41% 1.27% -7.24% 5.86% 0.00% - -
  Horiz. % 104.81% 99.44% 98.19% 105.86% 100.00% - -
Total Cost 313,718 205,517 187,754 125,051 106,071 0  -  -
  YoY % 52.65% 9.46% 50.14% 17.89% 0.00% - -
  Horiz. % 295.76% 193.75% 177.01% 117.89% 100.00% - -
Net Worth 344,881 284,200 234,644 194,139 103,875 -  -  -
  YoY % 21.35% 21.12% 20.86% 86.90% 0.00% - -
  Horiz. % 332.01% 273.60% 225.89% 186.90% 100.00% - -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Net Worth 344,881 284,200 234,644 194,139 103,875 -  -  -
  YoY % 21.35% 21.12% 20.86% 86.90% 0.00% - -
  Horiz. % 332.01% 273.60% 225.89% 186.90% 100.00% - -
NOSH 270,347 240,725 231,724 229,208 164,881 -  -  -
  YoY % 12.31% 3.88% 1.10% 39.01% 0.00% - -
  Horiz. % 163.96% 146.00% 140.54% 139.01% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
NP Margin 5.70 % 4.14 % 5.34 % 7.10 % 8.43 % - %  -  % -
  YoY % 37.68% -22.47% -24.79% -15.78% 0.00% - -
  Horiz. % 67.62% 49.11% 63.35% 84.22% 100.00% - -
ROE 5.50 % 3.15 % 4.52 % 4.92 % 9.40 % - %  -  % -
  YoY % 74.60% -30.31% -8.13% -47.66% 0.00% - -
  Horiz. % 58.51% 33.51% 48.09% 52.34% 100.00% - -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
RPS 123.06 89.07 85.60 58.73 70.25 -  -  -
  YoY % 38.16% 4.05% 45.75% -16.40% 0.00% - -
  Horiz. % 175.17% 126.79% 121.85% 83.60% 100.00% - -
EPS 7.02 3.72 4.58 4.17 5.92 0.00  -  -
  YoY % 88.71% -18.78% 9.83% -29.56% 0.00% - -
  Horiz. % 118.58% 62.84% 77.36% 70.44% 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% - -
  Horiz. % - - - - - - -
NAPS 1.2757 1.1806 1.0126 0.8470 0.6300 -  -  -
  YoY % 8.06% 16.59% 19.55% 34.44% 0.00% - -
  Horiz. % 202.49% 187.40% 160.73% 134.44% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
RPS 100.24 64.60 59.76 40.56 34.90 -  -  -
  YoY % 55.17% 8.10% 47.34% 16.22% 0.00% - -
  Horiz. % 287.22% 185.10% 171.23% 116.22% 100.00% - -
EPS 5.72 2.70 3.20 2.88 2.94 0.00  -  -
  YoY % 111.85% -15.62% 11.11% -2.04% 0.00% - -
  Horiz. % 194.56% 91.84% 108.84% 97.96% 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% - -
  Horiz. % - - - - - - -
NAPS 1.0391 0.8563 0.7070 0.5850 0.3130 -  -  -
  YoY % 21.35% 21.12% 20.85% 86.90% 0.00% - -
  Horiz. % 331.98% 273.58% 225.88% 186.90% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 - -  -  -
Price 1.6000 1.4700 1.6100 1.7600 0.0000 0.0000  -  -
P/RPS 1.30 1.65 1.88 3.00 0.00 0.00  -  -
  YoY % -21.21% -12.23% -37.33% 0.00% 0.00% - -
  Horiz. % 43.33% 55.00% 62.67% 100.00% - - -
P/EPS 22.80 39.52 35.15 42.21 0.00 0.00  -  -
  YoY % -42.31% 12.43% -16.73% 0.00% 0.00% - -
  Horiz. % 54.02% 93.63% 83.27% 100.00% - - -
EY 4.39 2.53 2.84 2.37 0.00 0.00  -  -
  YoY % 73.52% -10.92% 19.83% 0.00% 0.00% - -
  Horiz. % 185.23% 106.75% 119.83% 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 1.25 1.25 1.59 2.08 0.00 0.00  -  -
  YoY % 0.00% -21.38% -23.56% 0.00% 0.00% - -
  Horiz. % 60.10% 60.10% 76.44% 100.00% - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Date 30/05/14 23/05/13 29/05/12 25/05/11 - -  -  -
Price 1.6400 2.0200 1.4700 1.8000 0.0000 0.0000  -  -
P/RPS 1.33 2.27 1.72 3.06 0.00 0.00  -  -
  YoY % -41.41% 31.98% -43.79% 0.00% 0.00% - -
  Horiz. % 43.46% 74.18% 56.21% 100.00% - - -
P/EPS 23.37 54.30 32.10 43.17 0.00 0.00  -  -
  YoY % -56.96% 69.16% -25.64% 0.00% 0.00% - -
  Horiz. % 54.13% 125.78% 74.36% 100.00% - - -
EY 4.28 1.84 3.12 2.32 0.00 0.00  -  -
  YoY % 132.61% -41.03% 34.48% 0.00% 0.00% - -
  Horiz. % 184.48% 79.31% 134.48% 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 1.29 1.71 1.45 2.13 0.00 0.00  -  -
  YoY % -24.56% 17.93% -31.92% 0.00% 0.00% - -
  Horiz. % 60.56% 80.28% 68.08% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers