Highlights

[KIMLUN] YoY TTM Result on 2011-12-31 [#4]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     4.11%    YoY -     16.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Revenue 1,206,399 946,996 896,557 652,134 527,593 0  -  -
  YoY % 27.39% 5.63% 37.48% 23.61% 0.00% - -
  Horiz. % 228.66% 179.49% 169.93% 123.61% 100.00% - -
PBT 59,839 38,175 60,735 58,291 47,934 0  -  -
  YoY % 56.75% -37.14% 4.19% 21.61% 0.00% - -
  Horiz. % 124.84% 79.64% 126.71% 121.61% 100.00% - -
Tax -15,241 -2,699 -11,350 -15,617 -11,375 0  -  -
  YoY % -464.69% 76.22% 27.32% -37.29% 0.00% - -
  Horiz. % 133.99% 23.73% 99.78% 137.29% 100.00% - -
NP 44,598 35,476 49,385 42,674 36,559 0  -  -
  YoY % 25.71% -28.16% 15.73% 16.73% 0.00% - -
  Horiz. % 121.99% 97.04% 135.08% 116.73% 100.00% - -
NP to SH 44,598 35,714 49,501 42,711 36,559 0  -  -
  YoY % 24.88% -27.85% 15.90% 16.83% 0.00% - -
  Horiz. % 121.99% 97.69% 135.40% 116.83% 100.00% - -
Tax Rate 25.47 % 7.07 % 18.69 % 26.79 % 23.73 % - %  -  % -
  YoY % 260.25% -62.17% -30.24% 12.90% 0.00% - -
  Horiz. % 107.33% 29.79% 78.76% 112.90% 100.00% - -
Total Cost 1,161,801 911,520 847,172 609,460 491,034 0  -  -
  YoY % 27.46% 7.60% 39.00% 24.12% 0.00% - -
  Horiz. % 236.60% 185.63% 172.53% 124.12% 100.00% - -
Net Worth 400,687 240,461 272,526 215,982 161,740 -  -  -
  YoY % 66.63% -11.77% 26.18% 33.54% 0.00% - -
  Horiz. % 247.73% 148.67% 168.50% 133.54% 100.00% - -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Div 11,438 7,213 11,447 11,673 8,910 0  -  -
  YoY % 58.57% -36.98% -1.94% 31.00% 0.00% - -
  Horiz. % 128.37% 80.95% 128.47% 131.00% 100.00% - -
Div Payout % 25.65 % 20.20 % 23.13 % 27.33 % 24.37 % - %  -  % -
  YoY % 26.98% -12.67% -15.37% 12.15% 0.00% - -
  Horiz. % 105.25% 82.89% 94.91% 112.15% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Net Worth 400,687 240,461 272,526 215,982 161,740 -  -  -
  YoY % 66.63% -11.77% 26.18% 33.54% 0.00% - -
  Horiz. % 247.73% 148.67% 168.50% 133.54% 100.00% - -
NOSH 301,019 240,461 238,493 228,843 199,680 -  -  -
  YoY % 25.18% 0.83% 4.22% 14.60% 0.00% - -
  Horiz. % 150.75% 120.42% 119.44% 114.60% 100.00% - -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
NP Margin 3.70 % 3.75 % 5.51 % 6.54 % 6.93 % - %  -  % -
  YoY % -1.33% -31.94% -15.75% -5.63% 0.00% - -
  Horiz. % 53.39% 54.11% 79.51% 94.37% 100.00% - -
ROE 11.13 % 14.85 % 18.16 % 19.78 % 22.60 % - %  -  % -
  YoY % -25.05% -18.23% -8.19% -12.48% 0.00% - -
  Horiz. % 49.25% 65.71% 80.35% 87.52% 100.00% - -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 400.77 393.82 375.93 284.97 264.22 -  -  -
  YoY % 1.76% 4.76% 31.92% 7.85% 0.00% - -
  Horiz. % 151.68% 149.05% 142.28% 107.85% 100.00% - -
EPS 14.82 14.85 20.76 18.66 18.31 -  -  -
  YoY % -0.20% -28.47% 11.25% 1.91% 0.00% - -
  Horiz. % 80.94% 81.10% 113.38% 101.91% 100.00% - -
DPS 3.80 3.00 4.80 5.10 4.46 0.00  -  -
  YoY % 26.67% -37.50% -5.88% 14.35% 0.00% - -
  Horiz. % 85.20% 67.26% 107.62% 114.35% 100.00% - -
NAPS 1.3311 1.0000 1.1427 0.9438 0.8100 0.0000  -  -
  YoY % 33.11% -12.49% 21.07% 16.52% 0.00% - -
  Horiz. % 164.33% 123.46% 141.07% 116.52% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 363.49 285.33 270.14 196.49 158.97 -  -  -
  YoY % 27.39% 5.62% 37.48% 23.60% 0.00% - -
  Horiz. % 228.65% 179.49% 169.93% 123.60% 100.00% - -
EPS 13.44 10.76 14.91 12.87 11.02 -  -  -
  YoY % 24.91% -27.83% 15.85% 16.79% 0.00% - -
  Horiz. % 121.96% 97.64% 135.30% 116.79% 100.00% - -
DPS 3.45 2.17 3.45 3.52 2.68 0.00  -  -
  YoY % 58.99% -37.10% -1.99% 31.34% 0.00% - -
  Horiz. % 128.73% 80.97% 128.73% 131.34% 100.00% - -
NAPS 1.2073 0.7245 0.8211 0.6508 0.4873 0.0000  -  -
  YoY % 66.64% -11.76% 26.17% 33.55% 0.00% - -
  Horiz. % 247.75% 148.68% 168.50% 133.55% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -  -  -
Price 1.1900 1.8300 1.3900 1.3700 1.5600 0.0000  -  -
P/RPS 0.30 0.46 0.37 0.48 0.59 0.00  -  -
  YoY % -34.78% 24.32% -22.92% -18.64% 0.00% - -
  Horiz. % 50.85% 77.97% 62.71% 81.36% 100.00% - -
P/EPS 8.03 12.32 6.70 7.34 8.52 0.00  -  -
  YoY % -34.82% 83.88% -8.72% -13.85% 0.00% - -
  Horiz. % 94.25% 144.60% 78.64% 86.15% 100.00% - -
EY 12.45 8.12 14.93 13.62 11.74 0.00  -  -
  YoY % 53.33% -45.61% 9.62% 16.01% 0.00% - -
  Horiz. % 106.05% 69.17% 127.17% 116.01% 100.00% - -
DY 3.19 1.64 3.45 3.72 2.86 0.00  -  -
  YoY % 94.51% -52.46% -7.26% 30.07% 0.00% - -
  Horiz. % 111.54% 57.34% 120.63% 130.07% 100.00% - -
P/NAPS 0.89 1.83 1.22 1.45 1.93 0.00  -  -
  YoY % -51.37% 50.00% -15.86% -24.87% 0.00% - -
  Horiz. % 46.11% 94.82% 63.21% 75.13% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 -  -  -
Price 1.2900 1.5900 1.3400 1.5000 1.5900 0.0000  -  -
P/RPS 0.32 0.40 0.36 0.53 0.60 0.00  -  -
  YoY % -20.00% 11.11% -32.08% -11.67% 0.00% - -
  Horiz. % 53.33% 66.67% 60.00% 88.33% 100.00% - -
P/EPS 8.71 10.71 6.46 8.04 8.68 0.00  -  -
  YoY % -18.67% 65.79% -19.65% -7.37% 0.00% - -
  Horiz. % 100.35% 123.39% 74.42% 92.63% 100.00% - -
EY 11.48 9.34 15.49 12.44 11.51 0.00  -  -
  YoY % 22.91% -39.70% 24.52% 8.08% 0.00% - -
  Horiz. % 99.74% 81.15% 134.58% 108.08% 100.00% - -
DY 2.95 1.89 3.58 3.40 2.81 0.00  -  -
  YoY % 56.08% -47.21% 5.29% 21.00% 0.00% - -
  Horiz. % 104.98% 67.26% 127.40% 121.00% 100.00% - -
P/NAPS 0.97 1.59 1.17 1.59 1.96 0.00  -  -
  YoY % -38.99% 35.90% -26.42% -18.88% 0.00% - -
  Horiz. % 49.49% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers