Highlights

[KIMLUN] YoY TTM Result on 2009-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Revenue 896,557 652,134 527,593 0  -   -   -  -
  YoY % 37.48% 23.61% 0.00% - - - -
  Horiz. % 169.93% 123.61% 100.00% - - - -
PBT 60,735 58,291 47,934 0  -   -   -  -
  YoY % 4.19% 21.61% 0.00% - - - -
  Horiz. % 126.71% 121.61% 100.00% - - - -
Tax -11,350 -15,617 -11,375 0  -   -   -  -
  YoY % 27.32% -37.29% 0.00% - - - -
  Horiz. % 99.78% 137.29% 100.00% - - - -
NP 49,385 42,674 36,559 0  -   -   -  -
  YoY % 15.73% 16.73% 0.00% - - - -
  Horiz. % 135.08% 116.73% 100.00% - - - -
NP to SH 49,501 42,711 36,559 0  -   -   -  -
  YoY % 15.90% 16.83% 0.00% - - - -
  Horiz. % 135.40% 116.83% 100.00% - - - -
Tax Rate 18.69 % 26.79 % 23.73 % - %  -  %  -  %  -  % -
  YoY % -30.24% 12.90% 0.00% - - - -
  Horiz. % 78.76% 112.90% 100.00% - - - -
Total Cost 847,172 609,460 491,034 0  -   -   -  -
  YoY % 39.00% 24.12% 0.00% - - - -
  Horiz. % 172.53% 124.12% 100.00% - - - -
Net Worth 272,526 215,982 161,740 -  -   -   -  -
  YoY % 26.18% 33.54% 0.00% - - - -
  Horiz. % 168.50% 133.54% 100.00% - - - -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Div 11,447 11,673 8,910 0  -   -   -  -
  YoY % -1.94% 31.00% 0.00% - - - -
  Horiz. % 128.47% 131.00% 100.00% - - - -
Div Payout % 23.13 % 27.33 % 24.37 % - %  -  %  -  %  -  % -
  YoY % -15.37% 12.15% 0.00% - - - -
  Horiz. % 94.91% 112.15% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Net Worth 272,526 215,982 161,740 -  -   -   -  -
  YoY % 26.18% 33.54% 0.00% - - - -
  Horiz. % 168.50% 133.54% 100.00% - - - -
NOSH 238,493 228,843 199,680 -  -   -   -  -
  YoY % 4.22% 14.60% 0.00% - - - -
  Horiz. % 119.44% 114.60% 100.00% - - - -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
NP Margin 5.51 % 6.54 % 6.93 % - %  -  %  -  %  -  % -
  YoY % -15.75% -5.63% 0.00% - - - -
  Horiz. % 79.51% 94.37% 100.00% - - - -
ROE 18.16 % 19.78 % 22.60 % - %  -  %  -  %  -  % -
  YoY % -8.19% -12.48% 0.00% - - - -
  Horiz. % 80.35% 87.52% 100.00% - - - -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
RPS 375.93 284.97 264.22 -  -   -   -  -
  YoY % 31.92% 7.85% 0.00% - - - -
  Horiz. % 142.28% 107.85% 100.00% - - - -
EPS 20.76 18.66 18.31 -  -   -   -  -
  YoY % 11.25% 1.91% 0.00% - - - -
  Horiz. % 113.38% 101.91% 100.00% - - - -
DPS 4.80 5.10 4.46 0.00  -   -   -  -
  YoY % -5.88% 14.35% 0.00% - - - -
  Horiz. % 107.62% 114.35% 100.00% - - - -
NAPS 1.1427 0.9438 0.8100 0.0000  -   -   -  -
  YoY % 21.07% 16.52% 0.00% - - - -
  Horiz. % 141.07% 116.52% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 339,820
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
RPS 263.83 191.91 155.26 -  -   -   -  -
  YoY % 37.48% 23.61% 0.00% - - - -
  Horiz. % 169.93% 123.61% 100.00% - - - -
EPS 14.57 12.57 10.76 -  -   -   -  -
  YoY % 15.91% 16.82% 0.00% - - - -
  Horiz. % 135.41% 116.82% 100.00% - - - -
DPS 3.37 3.44 2.62 0.00  -   -   -  -
  YoY % -2.03% 31.30% 0.00% - - - -
  Horiz. % 128.63% 131.30% 100.00% - - - -
NAPS 0.8020 0.6356 0.4760 0.0000  -   -   -  -
  YoY % 26.18% 33.53% 0.00% - - - -
  Horiz. % 168.49% 133.53% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Date 31/12/12 30/12/11 30/12/10 -  -   -   -  -
Price 1.3900 1.3700 1.5600 0.0000  -   -   -  -
P/RPS 0.37 0.48 0.59 0.00  -   -   -  -
  YoY % -22.92% -18.64% 0.00% - - - -
  Horiz. % 62.71% 81.36% 100.00% - - - -
P/EPS 6.70 7.34 8.52 0.00  -   -   -  -
  YoY % -8.72% -13.85% 0.00% - - - -
  Horiz. % 78.64% 86.15% 100.00% - - - -
EY 14.93 13.62 11.74 0.00  -   -   -  -
  YoY % 9.62% 16.01% 0.00% - - - -
  Horiz. % 127.17% 116.01% 100.00% - - - -
DY 3.45 3.72 2.86 0.00  -   -   -  -
  YoY % -7.26% 30.07% 0.00% - - - -
  Horiz. % 120.63% 130.07% 100.00% - - - -
P/NAPS 1.22 1.45 1.93 0.00  -   -   -  -
  YoY % -15.86% -24.87% 0.00% - - - -
  Horiz. % 63.21% 75.13% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Date 25/02/13 27/02/12 25/02/11 -  -   -   -  -
Price 1.3400 1.5000 1.5900 0.0000  -   -   -  -
P/RPS 0.36 0.53 0.60 0.00  -   -   -  -
  YoY % -32.08% -11.67% 0.00% - - - -
  Horiz. % 60.00% 88.33% 100.00% - - - -
P/EPS 6.46 8.04 8.68 0.00  -   -   -  -
  YoY % -19.65% -7.37% 0.00% - - - -
  Horiz. % 74.42% 92.63% 100.00% - - - -
EY 15.49 12.44 11.51 0.00  -   -   -  -
  YoY % 24.52% 8.08% 0.00% - - - -
  Horiz. % 134.58% 108.08% 100.00% - - - -
DY 3.58 3.40 2.81 0.00  -   -   -  -
  YoY % 5.29% 21.00% 0.00% - - - -
  Horiz. % 127.40% 121.00% 100.00% - - - -
P/NAPS 1.17 1.59 1.96 0.00  -   -   -  -
  YoY % -26.42% -18.88% 0.00% - - - -
  Horiz. % 59.69% 81.12% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers