Highlights

[KIMLUN] YoY TTM Result on 2010-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     46.20%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Revenue 911,507 853,196 613,058 374,618  -   -   -  34.46%
  YoY % 6.83% 39.17% 63.65% - - - -
  Horiz. % 243.32% 227.75% 163.65% 100.00% - - -
PBT 39,927 65,647 54,246 35,827  -   -   -  3.67%
  YoY % -39.18% 21.02% 51.41% - - - -
  Horiz. % 111.44% 183.23% 151.41% 100.00% - - -
Tax -4,805 -16,980 -13,222 -9,252  -   -   -  -19.60%
  YoY % 71.70% -28.42% -42.91% - - - -
  Horiz. % 51.93% 183.53% 142.91% 100.00% - - -
NP 35,122 48,667 41,024 26,575  -   -   -  9.73%
  YoY % -27.83% 18.63% 54.37% - - - -
  Horiz. % 132.16% 183.13% 154.37% 100.00% - - -
NP to SH 35,250 48,821 41,025 26,575  -   -   -  9.86%
  YoY % -27.80% 19.00% 54.37% - - - -
  Horiz. % 132.64% 183.71% 154.37% 100.00% - - -
Tax Rate 12.03 % 25.87 % 24.37 % 25.82 %  -  %  -  %  -  % -22.46%
  YoY % -53.50% 6.16% -5.62% - - - -
  Horiz. % 46.59% 100.19% 94.38% 100.00% - - -
Total Cost 876,385 804,529 572,034 348,043  -   -   -  36.01%
  YoY % 8.93% 40.64% 64.36% - - - -
  Horiz. % 251.80% 231.16% 164.36% 100.00% - - -
Net Worth 285,785 259,636 204,574 142,466  -   -   -  26.09%
  YoY % 10.07% 26.92% 43.60% - - - -
  Horiz. % 200.60% 182.24% 143.60% 100.00% - - -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  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 % 32.48 % 14.53 % 24.79 % 12.49 %  -  %  -  %  -  % 37.48%
  YoY % 123.54% -41.39% 98.48% - - - -
  Horiz. % 260.05% 116.33% 198.48% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Net Worth 285,785 259,636 204,574 142,466  -   -   -  26.09%
  YoY % 10.07% 26.92% 43.60% - - - -
  Horiz. % 200.60% 182.24% 143.60% 100.00% - - -
NOSH 240,034 237,762 229,086 187,455  -   -   -  8.58%
  YoY % 0.96% 3.79% 22.21% - - - -
  Horiz. % 128.05% 126.84% 122.21% 100.00% - - -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
NP Margin 3.85 % 5.70 % 6.69 % 7.09 %  -  %  -  %  -  % -18.40%
  YoY % -32.46% -14.80% -5.64% - - - -
  Horiz. % 54.30% 80.39% 94.36% 100.00% - - -
ROE 12.33 % 18.80 % 20.05 % 18.65 %  -  %  -  %  -  % -12.87%
  YoY % -34.41% -6.23% 7.51% - - - -
  Horiz. % 66.11% 100.80% 107.51% 100.00% - - -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
RPS 379.74 358.84 267.61 199.84  -   -   -  23.84%
  YoY % 5.82% 34.09% 33.91% - - - -
  Horiz. % 190.02% 179.56% 133.91% 100.00% - - -
EPS 14.69 20.53 17.91 14.18  -   -   -  1.18%
  YoY % -28.45% 14.63% 26.30% - - - -
  Horiz. % 103.60% 144.78% 126.30% 100.00% - - -
DPS 4.80 2.98 4.44 1.77  -   -   -  39.41%
  YoY % 61.07% -32.88% 150.85% - - - -
  Horiz. % 271.19% 168.36% 250.85% 100.00% - - -
NAPS 1.1906 1.0920 0.8930 0.7600  -   -   -  16.12%
  YoY % 9.03% 22.28% 17.50% - - - -
  Horiz. % 156.66% 143.68% 117.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
RPS 268.23 251.07 180.41 110.24  -   -   -  34.46%
  YoY % 6.83% 39.17% 63.65% - - - -
  Horiz. % 243.31% 227.75% 163.65% 100.00% - - -
EPS 10.37 14.37 12.07 7.82  -   -   -  9.86%
  YoY % -27.84% 19.06% 54.35% - - - -
  Horiz. % 132.61% 183.76% 154.35% 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 0.8410 0.7640 0.6020 0.4192  -   -   -  26.10%
  YoY % 10.08% 26.91% 43.61% - - - -
  Horiz. % 200.62% 182.25% 143.61% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10  -   -   -  -
Price 1.9500 1.3000 1.1100 1.1300  -   -   -  -
P/RPS 0.51 0.36 0.41 0.57  -   -   -  -3.64%
  YoY % 41.67% -12.20% -28.07% - - - -
  Horiz. % 89.47% 63.16% 71.93% 100.00% - - -
P/EPS 13.28 6.33 6.20 7.97  -   -   -  18.53%
  YoY % 109.79% 2.10% -22.21% - - - -
  Horiz. % 166.62% 79.42% 77.79% 100.00% - - -
EY 7.53 15.80 16.13 12.55  -   -   -  -15.64%
  YoY % -52.34% -2.05% 28.53% - - - -
  Horiz. % 60.00% 125.90% 128.53% 100.00% - - -
DY 2.46 2.30 4.00 1.57  -   -   -  16.13%
  YoY % 6.96% -42.50% 154.78% - - - -
  Horiz. % 156.69% 146.50% 254.78% 100.00% - - -
P/NAPS 1.64 1.19 1.24 1.49  -   -   -  3.25%
  YoY % 37.82% -4.03% -16.78% - - - -
  Horiz. % 110.07% 79.87% 83.22% 100.00% - - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Date 28/11/13 29/11/12 25/11/11 -  -   -   -  -
Price 1.8900 1.3700 1.4700 0.0000  -   -   -  -
P/RPS 0.50 0.38 0.55 0.00  -   -   -  -
  YoY % 31.58% -30.91% 0.00% - - - -
  Horiz. % 90.91% 69.09% 100.00% - - - -
P/EPS 12.87 6.67 8.21 0.00  -   -   -  -
  YoY % 92.95% -18.76% 0.00% - - - -
  Horiz. % 156.76% 81.24% 100.00% - - - -
EY 7.77 14.99 12.18 0.00  -   -   -  -
  YoY % -48.17% 23.07% 0.00% - - - -
  Horiz. % 63.79% 123.07% 100.00% - - - -
DY 2.54 2.18 3.02 0.00  -   -   -  -
  YoY % 16.51% -27.81% 0.00% - - - -
  Horiz. % 84.11% 72.19% 100.00% - - - -
P/NAPS 1.59 1.25 1.65 0.00  -   -   -  -
  YoY % 27.20% -24.24% 0.00% - - - -
  Horiz. % 96.36% 75.76% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers