Highlights

[KIMLUN] YoY TTM Result on 2011-09-30 [#3]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.49%    YoY -     54.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Revenue 1,200,862 911,507 853,196 613,058 374,618  -   -  33.78%
  YoY % 31.74% 6.83% 39.17% 63.65% - - -
  Horiz. % 320.56% 243.32% 227.75% 163.65% 100.00% - -
PBT 57,346 39,927 65,647 54,246 35,827  -   -  12.47%
  YoY % 43.63% -39.18% 21.02% 51.41% - - -
  Horiz. % 160.06% 111.44% 183.23% 151.41% 100.00% - -
Tax -9,259 -4,805 -16,980 -13,222 -9,252  -   -  0.02%
  YoY % -92.70% 71.70% -28.42% -42.91% - - -
  Horiz. % 100.08% 51.93% 183.53% 142.91% 100.00% - -
NP 48,087 35,122 48,667 41,024 26,575  -   -  15.97%
  YoY % 36.91% -27.83% 18.63% 54.37% - - -
  Horiz. % 180.95% 132.16% 183.13% 154.37% 100.00% - -
NP to SH 48,195 35,250 48,821 41,025 26,575  -   -  16.03%
  YoY % 36.72% -27.80% 19.00% 54.37% - - -
  Horiz. % 181.35% 132.64% 183.71% 154.37% 100.00% - -
Tax Rate 16.15 % 12.03 % 25.87 % 24.37 % 25.82 %  -  %  -  % -11.06%
  YoY % 34.25% -53.50% 6.16% -5.62% - - -
  Horiz. % 62.55% 46.59% 100.19% 94.38% 100.00% - -
Total Cost 1,152,775 876,385 804,529 572,034 348,043  -   -  34.88%
  YoY % 31.54% 8.93% 40.64% 64.36% - - -
  Horiz. % 331.22% 251.80% 231.16% 164.36% 100.00% - -
Net Worth 390,383 285,785 259,636 204,574 142,466  -   -  28.64%
  YoY % 36.60% 10.07% 26.92% 43.60% - - -
  Horiz. % 274.02% 200.60% 182.24% 143.60% 100.00% - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Div 7,213 11,447 7,094 10,170 3,319  -   -  21.40%
  YoY % -36.98% 61.37% -30.25% 206.35% - - -
  Horiz. % 217.29% 344.82% 213.68% 306.35% 100.00% - -
Div Payout % 14.97 % 32.48 % 14.53 % 24.79 % 12.49 %  -  %  -  % 4.63%
  YoY % -53.91% 123.54% -41.39% 98.48% - - -
  Horiz. % 119.86% 260.05% 116.33% 198.48% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Net Worth 390,383 285,785 259,636 204,574 142,466  -   -  28.64%
  YoY % 36.60% 10.07% 26.92% 43.60% - - -
  Horiz. % 274.02% 200.60% 182.24% 143.60% 100.00% - -
NOSH 300,133 240,034 237,762 229,086 187,455  -   -  12.48%
  YoY % 25.04% 0.96% 3.79% 22.21% - - -
  Horiz. % 160.11% 128.05% 126.84% 122.21% 100.00% - -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
NP Margin 4.00 % 3.85 % 5.70 % 6.69 % 7.09 %  -  %  -  % -13.32%
  YoY % 3.90% -32.46% -14.80% -5.64% - - -
  Horiz. % 56.42% 54.30% 80.39% 94.36% 100.00% - -
ROE 12.35 % 12.33 % 18.80 % 20.05 % 18.65 %  -  %  -  % -9.79%
  YoY % 0.16% -34.41% -6.23% 7.51% - - -
  Horiz. % 66.22% 66.11% 100.80% 107.51% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 400.11 379.74 358.84 267.61 199.84  -   -  18.94%
  YoY % 5.36% 5.82% 34.09% 33.91% - - -
  Horiz. % 200.22% 190.02% 179.56% 133.91% 100.00% - -
EPS 16.06 14.69 20.53 17.91 14.18  -   -  3.16%
  YoY % 9.33% -28.45% 14.63% 26.30% - - -
  Horiz. % 113.26% 103.60% 144.78% 126.30% 100.00% - -
DPS 2.40 4.80 2.98 4.44 1.77  -   -  7.90%
  YoY % -50.00% 61.07% -32.88% 150.85% - - -
  Horiz. % 135.59% 271.19% 168.36% 250.85% 100.00% - -
NAPS 1.3007 1.1906 1.0920 0.8930 0.7600  -   -  14.37%
  YoY % 9.25% 9.03% 22.28% 17.50% - - -
  Horiz. % 171.14% 156.66% 143.68% 117.50% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 339,820
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 353.38 268.23 251.07 180.41 110.24  -   -  33.78%
  YoY % 31.75% 6.83% 39.17% 63.65% - - -
  Horiz. % 320.56% 243.31% 227.75% 163.65% 100.00% - -
EPS 14.18 10.37 14.37 12.07 7.82  -   -  16.03%
  YoY % 36.74% -27.84% 19.06% 54.35% - - -
  Horiz. % 181.33% 132.61% 183.76% 154.35% 100.00% - -
DPS 2.12 3.37 2.09 2.99 0.98  -   -  21.26%
  YoY % -37.09% 61.24% -30.10% 205.10% - - -
  Horiz. % 216.33% 343.88% 213.27% 305.10% 100.00% - -
NAPS 1.1488 0.8410 0.7640 0.6020 0.4192  -   -  28.64%
  YoY % 36.60% 10.08% 26.91% 43.61% - - -
  Horiz. % 274.05% 200.62% 182.25% 143.61% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10  -   -  -
Price 1.4800 1.9500 1.3000 1.1100 1.1300  -   -  -
P/RPS 0.37 0.51 0.36 0.41 0.57  -   -  -10.23%
  YoY % -27.45% 41.67% -12.20% -28.07% - - -
  Horiz. % 64.91% 89.47% 63.16% 71.93% 100.00% - -
P/EPS 9.22 13.28 6.33 6.20 7.97  -   -  3.71%
  YoY % -30.57% 109.79% 2.10% -22.21% - - -
  Horiz. % 115.68% 166.62% 79.42% 77.79% 100.00% - -
EY 10.85 7.53 15.80 16.13 12.55  -   -  -3.57%
  YoY % 44.09% -52.34% -2.05% 28.53% - - -
  Horiz. % 86.45% 60.00% 125.90% 128.53% 100.00% - -
DY 1.62 2.46 2.30 4.00 1.57  -   -  0.79%
  YoY % -34.15% 6.96% -42.50% 154.78% - - -
  Horiz. % 103.18% 156.69% 146.50% 254.78% 100.00% - -
P/NAPS 1.14 1.64 1.19 1.24 1.49  -   -  -6.47%
  YoY % -30.49% 37.82% -4.03% -16.78% - - -
  Horiz. % 76.51% 110.07% 79.87% 83.22% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Date 28/11/14 28/11/13 29/11/12 25/11/11 -  -   -  -
Price 1.3300 1.8900 1.3700 1.4700 0.0000  -   -  -
P/RPS 0.33 0.50 0.38 0.55 0.00  -   -  -
  YoY % -34.00% 31.58% -30.91% 0.00% - - -
  Horiz. % 60.00% 90.91% 69.09% 100.00% - - -
P/EPS 8.28 12.87 6.67 8.21 0.00  -   -  -
  YoY % -35.66% 92.95% -18.76% 0.00% - - -
  Horiz. % 100.85% 156.76% 81.24% 100.00% - - -
EY 12.07 7.77 14.99 12.18 0.00  -   -  -
  YoY % 55.34% -48.17% 23.07% 0.00% - - -
  Horiz. % 99.10% 63.79% 123.07% 100.00% - - -
DY 1.81 2.54 2.18 3.02 0.00  -   -  -
  YoY % -28.74% 16.51% -27.81% 0.00% - - -
  Horiz. % 59.93% 84.11% 72.19% 100.00% - - -
P/NAPS 1.02 1.59 1.25 1.65 0.00  -   -  -
  YoY % -35.85% 27.20% -24.24% 0.00% - - -
  Horiz. % 61.82% 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
Partners & Brokers