Highlights

[KIMLUN] YoY TTM Result on 2012-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.96%    YoY -     18.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Revenue 1,147,713 1,137,636 899,088 798,123 572,536 255,212  -  35.06%
  YoY % 0.89% 26.53% 12.65% 39.40% 124.34% - -
  Horiz. % 449.71% 445.76% 352.29% 312.73% 224.34% 100.00% -
PBT 63,691 53,407 47,959 63,162 52,236 24,563  -  20.98%
  YoY % 19.26% 11.36% -24.07% 20.92% 112.66% - -
  Horiz. % 259.30% 217.43% 195.25% 257.14% 212.66% 100.00% -
Tax -16,012 -7,186 -8,018 -16,428 -12,596 -6,386  -  20.17%
  YoY % -122.82% 10.38% 51.19% -30.42% -97.24% - -
  Horiz. % 250.74% 112.53% 125.56% 257.25% 197.24% 100.00% -
NP 47,679 46,221 39,941 46,734 39,640 18,177  -  21.26%
  YoY % 3.15% 15.72% -14.54% 17.90% 118.08% - -
  Horiz. % 262.30% 254.28% 219.73% 257.11% 218.08% 100.00% -
NP to SH 47,679 46,346 40,130 46,810 39,641 18,177  -  21.26%
  YoY % 2.88% 15.49% -14.27% 18.08% 118.08% - -
  Horiz. % 262.30% 254.97% 220.77% 257.52% 218.08% 100.00% -
Tax Rate 25.14 % 13.46 % 16.72 % 26.01 % 24.11 % 26.00 %  -  % -0.67%
  YoY % 86.78% -19.50% -35.72% 7.88% -7.27% - -
  Horiz. % 96.69% 51.77% 64.31% 100.04% 92.73% 100.00% -
Total Cost 1,100,034 1,091,415 859,147 751,389 532,896 237,035  -  35.91%
  YoY % 0.79% 27.03% 14.34% 41.00% 124.82% - -
  Horiz. % 464.08% 460.44% 362.46% 316.99% 224.82% 100.00% -
Net Worth 419,173 381,435 279,810 246,458 199,237 122,837  -  27.81%
  YoY % 9.89% 36.32% 13.53% 23.70% 62.20% - -
  Horiz. % 341.24% 310.52% 227.79% 200.64% 162.20% 100.00% -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Div 11,438 7,213 11,447 7,094 10,170 3,319  -  28.05%
  YoY % 58.57% -36.98% 61.37% -30.25% 206.35% - -
  Horiz. % 344.55% 217.29% 344.82% 213.68% 306.35% 100.00% -
Div Payout % 23.99 % 15.57 % 28.53 % 15.16 % 25.66 % 18.26 %  -  % 5.61%
  YoY % 54.08% -45.43% 88.19% -40.92% 40.53% - -
  Horiz. % 131.38% 85.27% 156.24% 83.02% 140.53% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Net Worth 419,173 381,435 279,810 246,458 199,237 122,837  -  27.81%
  YoY % 9.89% 36.32% 13.53% 23.70% 62.20% - -
  Horiz. % 341.24% 310.52% 227.79% 200.64% 162.20% 100.00% -
NOSH 300,849 300,200 240,821 236,298 228,982 165,996  -  12.62%
  YoY % 0.22% 24.66% 1.91% 3.19% 37.94% - -
  Horiz. % 181.24% 180.85% 145.08% 142.35% 137.94% 100.00% -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
NP Margin 4.15 % 4.06 % 4.44 % 5.86 % 6.92 % 7.12 %  -  % -10.23%
  YoY % 2.22% -8.56% -24.23% -15.32% -2.81% - -
  Horiz. % 58.29% 57.02% 62.36% 82.30% 97.19% 100.00% -
ROE 11.37 % 12.15 % 14.34 % 18.99 % 19.90 % 14.80 %  -  % -5.13%
  YoY % -6.42% -15.27% -24.49% -4.57% 34.46% - -
  Horiz. % 76.82% 82.09% 96.89% 128.31% 134.46% 100.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
RPS 381.49 378.96 373.34 337.76 250.03 153.75  -  19.92%
  YoY % 0.67% 1.51% 10.53% 35.09% 62.62% - -
  Horiz. % 248.12% 246.48% 242.82% 219.68% 162.62% 100.00% -
EPS 15.85 15.44 16.66 19.81 17.31 10.95  -  7.67%
  YoY % 2.66% -7.32% -15.90% 14.44% 58.08% - -
  Horiz. % 144.75% 141.00% 152.15% 180.91% 158.08% 100.00% -
DPS 3.80 2.40 4.80 3.00 4.44 2.00  -  13.69%
  YoY % 58.33% -50.00% 60.00% -32.43% 122.00% - -
  Horiz. % 190.00% 120.00% 240.00% 150.00% 222.00% 100.00% -
NAPS 1.3933 1.2706 1.1619 1.0430 0.8701 0.7400  -  13.48%
  YoY % 9.66% 9.36% 11.40% 19.87% 17.58% - -
  Horiz. % 188.28% 171.70% 157.01% 140.95% 117.58% 100.00% -
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
RPS 337.74 334.78 264.58 234.87 168.48 75.10  -  35.06%
  YoY % 0.88% 26.53% 12.65% 39.41% 124.34% - -
  Horiz. % 449.72% 445.78% 352.30% 312.74% 224.34% 100.00% -
EPS 14.03 13.64 11.81 13.77 11.67 5.35  -  21.25%
  YoY % 2.86% 15.50% -14.23% 17.99% 118.13% - -
  Horiz. % 262.24% 254.95% 220.75% 257.38% 218.13% 100.00% -
DPS 3.37 2.12 3.37 2.09 2.99 0.98  -  28.00%
  YoY % 58.96% -37.09% 61.24% -30.10% 205.10% - -
  Horiz. % 343.88% 216.33% 343.88% 213.27% 305.10% 100.00% -
NAPS 1.2335 1.1225 0.8234 0.7253 0.5863 0.3615  -  27.80%
  YoY % 9.89% 36.32% 13.53% 23.71% 62.19% - -
  Horiz. % 341.22% 310.51% 227.77% 200.64% 162.19% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10  -  -
Price 1.3000 1.5800 2.0600 1.5100 1.8100 0.9600  -  -
P/RPS 0.34 0.42 0.55 0.45 0.72 0.62  -  -11.32%
  YoY % -19.05% -23.64% 22.22% -37.50% 16.13% - -
  Horiz. % 54.84% 67.74% 88.71% 72.58% 116.13% 100.00% -
P/EPS 8.20 10.23 12.36 7.62 10.46 8.77  -  -1.33%
  YoY % -19.84% -17.23% 62.20% -27.15% 19.27% - -
  Horiz. % 93.50% 116.65% 140.93% 86.89% 119.27% 100.00% -
EY 12.19 9.77 8.09 13.12 9.56 11.41  -  1.33%
  YoY % 24.77% 20.77% -38.34% 37.24% -16.21% - -
  Horiz. % 106.84% 85.63% 70.90% 114.99% 83.79% 100.00% -
DY 2.92 1.52 2.33 1.99 2.45 2.08  -  7.02%
  YoY % 92.11% -34.76% 17.09% -18.78% 17.79% - -
  Horiz. % 140.38% 73.08% 112.02% 95.67% 117.79% 100.00% -
P/NAPS 0.93 1.24 1.77 1.45 2.08 1.30  -  -6.48%
  YoY % -25.00% -29.94% 22.07% -30.29% 60.00% - -
  Horiz. % 71.54% 95.38% 136.15% 111.54% 160.00% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -  -  -
Price 1.0900 1.5600 1.8600 1.4000 1.4400 0.0000  -  -
P/RPS 0.29 0.41 0.50 0.41 0.58 0.00  -  -
  YoY % -29.27% -18.00% 21.95% -29.31% 0.00% - -
  Horiz. % 50.00% 70.69% 86.21% 70.69% 100.00% - -
P/EPS 6.88 10.10 11.16 7.07 8.32 0.00  -  -
  YoY % -31.88% -9.50% 57.85% -15.02% 0.00% - -
  Horiz. % 82.69% 121.39% 134.13% 84.98% 100.00% - -
EY 14.54 9.90 8.96 14.15 12.02 0.00  -  -
  YoY % 46.87% 10.49% -36.68% 17.72% 0.00% - -
  Horiz. % 120.97% 82.36% 74.54% 117.72% 100.00% - -
DY 3.49 1.54 2.58 2.14 3.08 0.00  -  -
  YoY % 126.62% -40.31% 20.56% -30.52% 0.00% - -
  Horiz. % 113.31% 50.00% 83.77% 69.48% 100.00% - -
P/NAPS 0.78 1.23 1.60 1.34 1.65 0.00  -  -
  YoY % -36.59% -23.12% 19.40% -18.79% 0.00% - -
  Horiz. % 47.27% 74.55% 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.
 


 

145  143  419  1558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.32+0.015 
 HSI-C7K 0.2550.00 
 SLVEST 0.89+0.025 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.6850.00 
 MEDIAC 0.225+0.01 
 DGB 0.1450.00 
 GFM-WC 0.080.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers