Highlights

[KIMLUN] YoY TTM Result on 2010-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     86.22%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
Revenue 899,088 798,123 572,536 255,212  -   -   -  52.10%
  YoY % 12.65% 39.40% 124.34% - - - -
  Horiz. % 352.29% 312.73% 224.34% 100.00% - - -
PBT 47,959 63,162 52,236 24,563  -   -   -  24.96%
  YoY % -24.07% 20.92% 112.66% - - - -
  Horiz. % 195.25% 257.14% 212.66% 100.00% - - -
Tax -8,018 -16,428 -12,596 -6,386  -   -   -  7.87%
  YoY % 51.19% -30.42% -97.24% - - - -
  Horiz. % 125.56% 257.25% 197.24% 100.00% - - -
NP 39,941 46,734 39,640 18,177  -   -   -  29.98%
  YoY % -14.54% 17.90% 118.08% - - - -
  Horiz. % 219.73% 257.11% 218.08% 100.00% - - -
NP to SH 40,130 46,810 39,641 18,177  -   -   -  30.18%
  YoY % -14.27% 18.08% 118.08% - - - -
  Horiz. % 220.77% 257.52% 218.08% 100.00% - - -
Tax Rate 16.72 % 26.01 % 24.11 % 26.00 %  -  %  -  %  -  % -13.67%
  YoY % -35.72% 7.88% -7.27% - - - -
  Horiz. % 64.31% 100.04% 92.73% 100.00% - - -
Total Cost 859,147 751,389 532,896 237,035  -   -   -  53.55%
  YoY % 14.34% 41.00% 124.82% - - - -
  Horiz. % 362.46% 316.99% 224.82% 100.00% - - -
Net Worth 279,810 246,458 199,237 122,837  -   -   -  31.54%
  YoY % 13.53% 23.70% 62.20% - - - -
  Horiz. % 227.79% 200.64% 162.20% 100.00% - - -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
Div 11,447 7,094 10,170 3,319  -   -   -  51.02%
  YoY % 61.37% -30.25% 206.35% - - - -
  Horiz. % 344.82% 213.68% 306.35% 100.00% - - -
Div Payout % 28.53 % 15.16 % 25.66 % 18.26 %  -  %  -  %  -  % 16.02%
  YoY % 88.19% -40.92% 40.53% - - - -
  Horiz. % 156.24% 83.02% 140.53% 100.00% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
Net Worth 279,810 246,458 199,237 122,837  -   -   -  31.54%
  YoY % 13.53% 23.70% 62.20% - - - -
  Horiz. % 227.79% 200.64% 162.20% 100.00% - - -
NOSH 240,821 236,298 228,982 165,996  -   -   -  13.19%
  YoY % 1.91% 3.19% 37.94% - - - -
  Horiz. % 145.08% 142.35% 137.94% 100.00% - - -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
NP Margin 4.44 % 5.86 % 6.92 % 7.12 %  -  %  -  %  -  % -14.55%
  YoY % -24.23% -15.32% -2.81% - - - -
  Horiz. % 62.36% 82.30% 97.19% 100.00% - - -
ROE 14.34 % 18.99 % 19.90 % 14.80 %  -  %  -  %  -  % -1.05%
  YoY % -24.49% -4.57% 34.46% - - - -
  Horiz. % 96.89% 128.31% 134.46% 100.00% - - -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
RPS 373.34 337.76 250.03 153.75  -   -   -  34.37%
  YoY % 10.53% 35.09% 62.62% - - - -
  Horiz. % 242.82% 219.68% 162.62% 100.00% - - -
EPS 16.66 19.81 17.31 10.95  -   -   -  15.00%
  YoY % -15.90% 14.44% 58.08% - - - -
  Horiz. % 152.15% 180.91% 158.08% 100.00% - - -
DPS 4.80 3.00 4.44 2.00  -   -   -  33.85%
  YoY % 60.00% -32.43% 122.00% - - - -
  Horiz. % 240.00% 150.00% 222.00% 100.00% - - -
NAPS 1.1619 1.0430 0.8701 0.7400  -   -   -  16.21%
  YoY % 11.40% 19.87% 17.58% - - - -
  Horiz. % 157.01% 140.95% 117.58% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
RPS 264.58 234.87 168.48 75.10  -   -   -  52.10%
  YoY % 12.65% 39.41% 124.34% - - - -
  Horiz. % 352.30% 312.74% 224.34% 100.00% - - -
EPS 11.81 13.77 11.67 5.35  -   -   -  30.17%
  YoY % -14.23% 17.99% 118.13% - - - -
  Horiz. % 220.75% 257.38% 218.13% 100.00% - - -
DPS 3.37 2.09 2.99 0.98  -   -   -  50.88%
  YoY % 61.24% -30.10% 205.10% - - - -
  Horiz. % 343.88% 213.27% 305.10% 100.00% - - -
NAPS 0.8234 0.7253 0.5863 0.3615  -   -   -  31.54%
  YoY % 13.53% 23.71% 62.19% - - - -
  Horiz. % 227.77% 200.64% 162.19% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10  -   -   -  -
Price 2.0600 1.5100 1.8100 0.9600  -   -   -  -
P/RPS 0.55 0.45 0.72 0.62  -   -   -  -3.91%
  YoY % 22.22% -37.50% 16.13% - - - -
  Horiz. % 88.71% 72.58% 116.13% 100.00% - - -
P/EPS 12.36 7.62 10.46 8.77  -   -   -  12.11%
  YoY % 62.20% -27.15% 19.27% - - - -
  Horiz. % 140.93% 86.89% 119.27% 100.00% - - -
EY 8.09 13.12 9.56 11.41  -   -   -  -10.82%
  YoY % -38.34% 37.24% -16.21% - - - -
  Horiz. % 70.90% 114.99% 83.79% 100.00% - - -
DY 2.33 1.99 2.45 2.08  -   -   -  3.85%
  YoY % 17.09% -18.78% 17.79% - - - -
  Horiz. % 112.02% 95.67% 117.79% 100.00% - - -
P/NAPS 1.77 1.45 2.08 1.30  -   -   -  10.82%
  YoY % 22.07% -30.29% 60.00% - - - -
  Horiz. % 136.15% 111.54% 160.00% 100.00% - - -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10  -   -   -  CAGR
Date 29/08/13 29/08/12 25/08/11 -  -   -   -  -
Price 1.8600 1.4000 1.4400 0.0000  -   -   -  -
P/RPS 0.50 0.41 0.58 0.00  -   -   -  -
  YoY % 21.95% -29.31% 0.00% - - - -
  Horiz. % 86.21% 70.69% 100.00% - - - -
P/EPS 11.16 7.07 8.32 0.00  -   -   -  -
  YoY % 57.85% -15.02% 0.00% - - - -
  Horiz. % 134.13% 84.98% 100.00% - - - -
EY 8.96 14.15 12.02 0.00  -   -   -  -
  YoY % -36.68% 17.72% 0.00% - - - -
  Horiz. % 74.54% 117.72% 100.00% - - - -
DY 2.58 2.14 3.08 0.00  -   -   -  -
  YoY % 20.56% -30.52% 0.00% - - - -
  Horiz. % 83.77% 69.48% 100.00% - - - -
P/NAPS 1.60 1.34 1.65 0.00  -   -   -  -
  YoY % 19.40% -18.79% 0.00% - - - -
  Horiz. % 96.97% 81.21% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers