Highlights

[KIMLUN] YoY TTM Result on 2010-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 24-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Revenue 912,613 715,872 546,370 115,832  -   -   -  98.86%
  YoY % 27.48% 31.02% 371.69% - - - -
  Horiz. % 787.88% 618.03% 471.69% 100.00% - - -
PBT 58,523 59,334 47,915 13,003  -   -   -  65.03%
  YoY % -1.37% 23.83% 268.49% - - - -
  Horiz. % 450.07% 456.31% 368.49% 100.00% - - -
Tax -10,845 -15,625 -11,559 -3,242  -   -   -  49.50%
  YoY % 30.59% -35.18% -256.54% - - - -
  Horiz. % 334.52% 481.96% 356.54% 100.00% - - -
NP 47,678 43,709 36,356 9,761  -   -   -  69.59%
  YoY % 9.08% 20.22% 272.46% - - - -
  Horiz. % 488.45% 447.79% 372.46% 100.00% - - -
NP to SH 47,843 43,766 36,356 9,761  -   -   -  69.78%
  YoY % 9.32% 20.38% 272.46% - - - -
  Horiz. % 490.14% 448.38% 372.46% 100.00% - - -
Tax Rate 18.53 % 26.33 % 24.12 % 24.93 %  -  %  -  %  -  % -9.41%
  YoY % -29.62% 9.16% -3.25% - - - -
  Horiz. % 74.33% 105.62% 96.75% 100.00% - - -
Total Cost 864,935 672,163 510,014 106,071  -   -   -  101.15%
  YoY % 28.68% 31.79% 380.82% - - - -
  Horiz. % 815.43% 633.69% 480.82% 100.00% - - -
Net Worth 284,200 234,644 194,139 103,875  -   -   -  39.82%
  YoY % 21.12% 20.86% 86.90% - - - -
  Horiz. % 273.60% 225.89% 186.90% 100.00% - - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  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 % 23.93 % 26.67 % 24.51 % - %  -  %  -  %  -  % -
  YoY % -10.27% 8.81% 0.00% - - - -
  Horiz. % 97.63% 108.81% 100.00% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Net Worth 284,200 234,644 194,139 103,875  -   -   -  39.82%
  YoY % 21.12% 20.86% 86.90% - - - -
  Horiz. % 273.60% 225.89% 186.90% 100.00% - - -
NOSH 240,725 231,724 229,208 164,881  -   -   -  13.43%
  YoY % 3.88% 1.10% 39.01% - - - -
  Horiz. % 146.00% 140.54% 139.01% 100.00% - - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
NP Margin 5.22 % 6.11 % 6.65 % 8.43 %  -  %  -  %  -  % -14.75%
  YoY % -14.57% -8.12% -21.12% - - - -
  Horiz. % 61.92% 72.48% 78.88% 100.00% - - -
ROE 16.83 % 18.65 % 18.73 % 9.40 %  -  %  -  %  -  % 21.41%
  YoY % -9.76% -0.43% 99.26% - - - -
  Horiz. % 179.04% 198.40% 199.26% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
RPS 379.11 308.93 238.37 70.25  -   -   -  75.31%
  YoY % 22.72% 29.60% 239.32% - - - -
  Horiz. % 539.66% 439.76% 339.32% 100.00% - - -
EPS 19.87 18.89 15.86 5.92  -   -   -  49.67%
  YoY % 5.19% 19.10% 167.91% - - - -
  Horiz. % 335.64% 319.09% 267.91% 100.00% - - -
DPS 4.80 5.10 3.89 0.00  -   -   -  -
  YoY % -5.88% 31.11% 0.00% - - - -
  Horiz. % 123.39% 131.11% 100.00% - - - -
NAPS 1.1806 1.0126 0.8470 0.6300  -   -   -  23.26%
  YoY % 16.59% 19.55% 34.44% - - - -
  Horiz. % 187.40% 160.73% 134.44% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 331,891
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
RPS 274.97 215.69 164.62 34.90  -   -   -  98.86%
  YoY % 27.48% 31.02% 371.69% - - - -
  Horiz. % 787.88% 618.02% 471.69% 100.00% - - -
EPS 14.42 13.19 10.95 2.94  -   -   -  69.82%
  YoY % 9.33% 20.46% 272.45% - - - -
  Horiz. % 490.48% 448.64% 372.45% 100.00% - - -
DPS 3.45 3.52 2.68 0.00  -   -   -  -
  YoY % -1.99% 31.34% 0.00% - - - -
  Horiz. % 128.73% 131.34% 100.00% - - - -
NAPS 0.8563 0.7070 0.5850 0.3130  -   -   -  39.82%
  YoY % 21.12% 20.85% 86.90% - - - -
  Horiz. % 273.58% 225.88% 186.90% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Date 29/03/13 30/03/12 31/03/11 -  -   -   -  -
Price 1.4700 1.6100 1.7600 0.0000  -   -   -  -
P/RPS 0.39 0.52 0.74 0.00  -   -   -  -
  YoY % -25.00% -29.73% 0.00% - - - -
  Horiz. % 52.70% 70.27% 100.00% - - - -
P/EPS 7.40 8.52 11.10 0.00  -   -   -  -
  YoY % -13.15% -23.24% 0.00% - - - -
  Horiz. % 66.67% 76.76% 100.00% - - - -
EY 13.52 11.73 9.01 0.00  -   -   -  -
  YoY % 15.26% 30.19% 0.00% - - - -
  Horiz. % 150.06% 130.19% 100.00% - - - -
DY 3.27 3.17 2.21 0.00  -   -   -  -
  YoY % 3.15% 43.44% 0.00% - - - -
  Horiz. % 147.96% 143.44% 100.00% - - - -
P/NAPS 1.25 1.59 2.08 0.00  -   -   -  -
  YoY % -21.38% -23.56% 0.00% - - - -
  Horiz. % 60.10% 76.44% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Date 23/05/13 29/05/12 25/05/11 -  -   -   -  -
Price 2.0200 1.4700 1.8000 0.0000  -   -   -  -
P/RPS 0.53 0.48 0.76 0.00  -   -   -  -
  YoY % 10.42% -36.84% 0.00% - - - -
  Horiz. % 69.74% 63.16% 100.00% - - - -
P/EPS 10.16 7.78 11.35 0.00  -   -   -  -
  YoY % 30.59% -31.45% 0.00% - - - -
  Horiz. % 89.52% 68.55% 100.00% - - - -
EY 9.84 12.85 8.81 0.00  -   -   -  -
  YoY % -23.42% 45.86% 0.00% - - - -
  Horiz. % 111.69% 145.86% 100.00% - - - -
DY 2.38 3.47 2.16 0.00  -   -   -  -
  YoY % -31.41% 60.65% 0.00% - - - -
  Horiz. % 110.19% 160.65% 100.00% - - - -
P/NAPS 1.71 1.45 2.13 0.00  -   -   -  -
  YoY % 17.93% -31.92% 0.00% - - - -
  Horiz. % 80.28% 68.08% 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.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers