Highlights

[KIMLUN] YoY TTM Result on 2010-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     37.57%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Revenue 946,996 896,557 652,134 527,593 0  -   -  -
  YoY % 5.63% 37.48% 23.61% 0.00% - - -
  Horiz. % 179.49% 169.93% 123.61% 100.00% - - -
PBT 38,175 60,735 58,291 47,934 0  -   -  -
  YoY % -37.14% 4.19% 21.61% 0.00% - - -
  Horiz. % 79.64% 126.71% 121.61% 100.00% - - -
Tax -2,699 -11,350 -15,617 -11,375 0  -   -  -
  YoY % 76.22% 27.32% -37.29% 0.00% - - -
  Horiz. % 23.73% 99.78% 137.29% 100.00% - - -
NP 35,476 49,385 42,674 36,559 0  -   -  -
  YoY % -28.16% 15.73% 16.73% 0.00% - - -
  Horiz. % 97.04% 135.08% 116.73% 100.00% - - -
NP to SH 35,714 49,501 42,711 36,559 0  -   -  -
  YoY % -27.85% 15.90% 16.83% 0.00% - - -
  Horiz. % 97.69% 135.40% 116.83% 100.00% - - -
Tax Rate 7.07 % 18.69 % 26.79 % 23.73 % - %  -  %  -  % -
  YoY % -62.17% -30.24% 12.90% 0.00% - - -
  Horiz. % 29.79% 78.76% 112.90% 100.00% - - -
Total Cost 911,520 847,172 609,460 491,034 0  -   -  -
  YoY % 7.60% 39.00% 24.12% 0.00% - - -
  Horiz. % 185.63% 172.53% 124.12% 100.00% - - -
Net Worth 240,461 272,526 215,982 161,740 -  -   -  -
  YoY % -11.77% 26.18% 33.54% 0.00% - - -
  Horiz. % 148.67% 168.50% 133.54% 100.00% - - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Div 7,213 11,447 11,673 8,910 0  -   -  -
  YoY % -36.98% -1.94% 31.00% 0.00% - - -
  Horiz. % 80.95% 128.47% 131.00% 100.00% - - -
Div Payout % 20.20 % 23.13 % 27.33 % 24.37 % - %  -  %  -  % -
  YoY % -12.67% -15.37% 12.15% 0.00% - - -
  Horiz. % 82.89% 94.91% 112.15% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Net Worth 240,461 272,526 215,982 161,740 -  -   -  -
  YoY % -11.77% 26.18% 33.54% 0.00% - - -
  Horiz. % 148.67% 168.50% 133.54% 100.00% - - -
NOSH 240,461 238,493 228,843 199,680 -  -   -  -
  YoY % 0.83% 4.22% 14.60% 0.00% - - -
  Horiz. % 120.42% 119.44% 114.60% 100.00% - - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
NP Margin 3.75 % 5.51 % 6.54 % 6.93 % - %  -  %  -  % -
  YoY % -31.94% -15.75% -5.63% 0.00% - - -
  Horiz. % 54.11% 79.51% 94.37% 100.00% - - -
ROE 14.85 % 18.16 % 19.78 % 22.60 % - %  -  %  -  % -
  YoY % -18.23% -8.19% -12.48% 0.00% - - -
  Horiz. % 65.71% 80.35% 87.52% 100.00% - - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 393.82 375.93 284.97 264.22 -  -   -  -
  YoY % 4.76% 31.92% 7.85% 0.00% - - -
  Horiz. % 149.05% 142.28% 107.85% 100.00% - - -
EPS 14.85 20.76 18.66 18.31 -  -   -  -
  YoY % -28.47% 11.25% 1.91% 0.00% - - -
  Horiz. % 81.10% 113.38% 101.91% 100.00% - - -
DPS 3.00 4.80 5.10 4.46 0.00  -   -  -
  YoY % -37.50% -5.88% 14.35% 0.00% - - -
  Horiz. % 67.26% 107.62% 114.35% 100.00% - - -
NAPS 1.0000 1.1427 0.9438 0.8100 0.0000  -   -  -
  YoY % -12.49% 21.07% 16.52% 0.00% - - -
  Horiz. % 123.46% 141.07% 116.52% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 353,378
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 267.98 253.71 184.54 149.30 -  -   -  -
  YoY % 5.62% 37.48% 23.60% 0.00% - - -
  Horiz. % 179.49% 169.93% 123.60% 100.00% - - -
EPS 10.11 14.01 12.09 10.35 -  -   -  -
  YoY % -27.84% 15.88% 16.81% 0.00% - - -
  Horiz. % 97.68% 135.36% 116.81% 100.00% - - -
DPS 2.04 3.24 3.30 2.52 0.00  -   -  -
  YoY % -37.04% -1.82% 30.95% 0.00% - - -
  Horiz. % 80.95% 128.57% 130.95% 100.00% - - -
NAPS 0.6805 0.7712 0.6112 0.4577 0.0000  -   -  -
  YoY % -11.76% 26.18% 33.54% 0.00% - - -
  Horiz. % 148.68% 168.49% 133.54% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 -  -   -  -
Price 1.8300 1.3900 1.3700 1.5600 0.0000  -   -  -
P/RPS 0.46 0.37 0.48 0.59 0.00  -   -  -
  YoY % 24.32% -22.92% -18.64% 0.00% - - -
  Horiz. % 77.97% 62.71% 81.36% 100.00% - - -
P/EPS 12.32 6.70 7.34 8.52 0.00  -   -  -
  YoY % 83.88% -8.72% -13.85% 0.00% - - -
  Horiz. % 144.60% 78.64% 86.15% 100.00% - - -
EY 8.12 14.93 13.62 11.74 0.00  -   -  -
  YoY % -45.61% 9.62% 16.01% 0.00% - - -
  Horiz. % 69.17% 127.17% 116.01% 100.00% - - -
DY 1.64 3.45 3.72 2.86 0.00  -   -  -
  YoY % -52.46% -7.26% 30.07% 0.00% - - -
  Horiz. % 57.34% 120.63% 130.07% 100.00% - - -
P/NAPS 1.83 1.22 1.45 1.93 0.00  -   -  -
  YoY % 50.00% -15.86% -24.87% 0.00% - - -
  Horiz. % 94.82% 63.21% 75.13% 100.00% - - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 27/02/14 25/02/13 27/02/12 25/02/11 -  -   -  -
Price 1.5900 1.3400 1.5000 1.5900 0.0000  -   -  -
P/RPS 0.40 0.36 0.53 0.60 0.00  -   -  -
  YoY % 11.11% -32.08% -11.67% 0.00% - - -
  Horiz. % 66.67% 60.00% 88.33% 100.00% - - -
P/EPS 10.71 6.46 8.04 8.68 0.00  -   -  -
  YoY % 65.79% -19.65% -7.37% 0.00% - - -
  Horiz. % 123.39% 74.42% 92.63% 100.00% - - -
EY 9.34 15.49 12.44 11.51 0.00  -   -  -
  YoY % -39.70% 24.52% 8.08% 0.00% - - -
  Horiz. % 81.15% 134.58% 108.08% 100.00% - - -
DY 1.89 3.58 3.40 2.81 0.00  -   -  -
  YoY % -47.21% 5.29% 21.00% 0.00% - - -
  Horiz. % 67.26% 127.40% 121.00% 100.00% - - -
P/NAPS 1.59 1.17 1.59 1.96 0.00  -   -  -
  YoY % 35.90% -26.42% -18.88% 0.00% - - -
  Horiz. % 81.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS