Highlights

[KIMLUN] YoY TTM Result on 2011-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -0.56%    YoY -     272.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Revenue 1,065,280 912,613 715,872 546,370 115,832  -   -  74.08%
  YoY % 16.73% 27.48% 31.02% 371.69% - - -
  Horiz. % 919.68% 787.88% 618.03% 471.69% 100.00% - -
PBT 52,038 58,523 59,334 47,915 13,003  -   -  41.41%
  YoY % -11.08% -1.37% 23.83% 268.49% - - -
  Horiz. % 400.20% 450.07% 456.31% 368.49% 100.00% - -
Tax -6,479 -10,845 -15,625 -11,559 -3,242  -   -  18.88%
  YoY % 40.26% 30.59% -35.18% -256.54% - - -
  Horiz. % 199.85% 334.52% 481.96% 356.54% 100.00% - -
NP 45,559 47,678 43,709 36,356 9,761  -   -  46.95%
  YoY % -4.44% 9.08% 20.22% 272.46% - - -
  Horiz. % 466.75% 488.45% 447.79% 372.46% 100.00% - -
NP to SH 45,728 47,843 43,766 36,356 9,761  -   -  47.08%
  YoY % -4.42% 9.32% 20.38% 272.46% - - -
  Horiz. % 468.48% 490.14% 448.38% 372.46% 100.00% - -
Tax Rate 12.45 % 18.53 % 26.33 % 24.12 % 24.93 %  -  %  -  % -15.93%
  YoY % -32.81% -29.62% 9.16% -3.25% - - -
  Horiz. % 49.94% 74.33% 105.62% 96.75% 100.00% - -
Total Cost 1,019,721 864,935 672,163 510,014 106,071  -   -  76.02%
  YoY % 17.90% 28.68% 31.79% 380.82% - - -
  Horiz. % 961.36% 815.43% 633.69% 480.82% 100.00% - -
Net Worth 344,881 284,200 234,644 194,139 103,875  -   -  34.96%
  YoY % 21.35% 21.12% 20.86% 86.90% - - -
  Horiz. % 332.01% 273.60% 225.89% 186.90% 100.00% - -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  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 % 15.78 % 23.93 % 26.67 % 24.51 % - %  -  %  -  % -
  YoY % -34.06% -10.27% 8.81% 0.00% - - -
  Horiz. % 64.38% 97.63% 108.81% 100.00% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Net Worth 344,881 284,200 234,644 194,139 103,875  -   -  34.96%
  YoY % 21.35% 21.12% 20.86% 86.90% - - -
  Horiz. % 332.01% 273.60% 225.89% 186.90% 100.00% - -
NOSH 270,347 240,725 231,724 229,208 164,881  -   -  13.15%
  YoY % 12.31% 3.88% 1.10% 39.01% - - -
  Horiz. % 163.96% 146.00% 140.54% 139.01% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
NP Margin 4.28 % 5.22 % 6.11 % 6.65 % 8.43 %  -  %  -  % -15.58%
  YoY % -18.01% -14.57% -8.12% -21.12% - - -
  Horiz. % 50.77% 61.92% 72.48% 78.88% 100.00% - -
ROE 13.26 % 16.83 % 18.65 % 18.73 % 9.40 %  -  %  -  % 8.98%
  YoY % -21.21% -9.76% -0.43% 99.26% - - -
  Horiz. % 141.06% 179.04% 198.40% 199.26% 100.00% - -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
RPS 394.04 379.11 308.93 238.37 70.25  -   -  53.85%
  YoY % 3.94% 22.72% 29.60% 239.32% - - -
  Horiz. % 560.91% 539.66% 439.76% 339.32% 100.00% - -
EPS 16.91 19.87 18.89 15.86 5.92  -   -  29.98%
  YoY % -14.90% 5.19% 19.10% 167.91% - - -
  Horiz. % 285.64% 335.64% 319.09% 267.91% 100.00% - -
DPS 2.67 4.80 5.10 3.89 0.00  -   -  -
  YoY % -44.38% -5.88% 31.11% 0.00% - - -
  Horiz. % 68.64% 123.39% 131.11% 100.00% - - -
NAPS 1.2757 1.1806 1.0126 0.8470 0.6300  -   -  19.28%
  YoY % 8.06% 16.59% 19.55% 34.44% - - -
  Horiz. % 202.49% 187.40% 160.73% 134.44% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
RPS 313.48 268.56 210.66 160.78 34.09  -   -  74.07%
  YoY % 16.73% 27.49% 31.02% 371.63% - - -
  Horiz. % 919.57% 787.80% 617.95% 471.63% 100.00% - -
EPS 13.46 14.08 12.88 10.70 2.87  -   -  47.12%
  YoY % -4.40% 9.32% 20.37% 272.82% - - -
  Horiz. % 468.99% 490.59% 448.78% 372.82% 100.00% - -
DPS 2.12 3.37 3.44 2.62 0.00  -   -  -
  YoY % -37.09% -2.03% 31.30% 0.00% - - -
  Horiz. % 80.92% 128.63% 131.30% 100.00% - - -
NAPS 1.0149 0.8363 0.6905 0.5713 0.3057  -   -  34.96%
  YoY % 21.36% 21.12% 20.86% 86.88% - - -
  Horiz. % 331.99% 273.57% 225.88% 186.88% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 -  -   -  -
Price 1.6000 1.4700 1.6100 1.7600 0.0000  -   -  -
P/RPS 0.41 0.39 0.52 0.74 0.00  -   -  -
  YoY % 5.13% -25.00% -29.73% 0.00% - - -
  Horiz. % 55.41% 52.70% 70.27% 100.00% - - -
P/EPS 9.46 7.40 8.52 11.10 0.00  -   -  -
  YoY % 27.84% -13.15% -23.24% 0.00% - - -
  Horiz. % 85.23% 66.67% 76.76% 100.00% - - -
EY 10.57 13.52 11.73 9.01 0.00  -   -  -
  YoY % -21.82% 15.26% 30.19% 0.00% - - -
  Horiz. % 117.31% 150.06% 130.19% 100.00% - - -
DY 1.67 3.27 3.17 2.21 0.00  -   -  -
  YoY % -48.93% 3.15% 43.44% 0.00% - - -
  Horiz. % 75.57% 147.96% 143.44% 100.00% - - -
P/NAPS 1.25 1.25 1.59 2.08 0.00  -   -  -
  YoY % 0.00% -21.38% -23.56% 0.00% - - -
  Horiz. % 60.10% 60.10% 76.44% 100.00% - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Date 30/05/14 23/05/13 29/05/12 25/05/11 -  -   -  -
Price 1.6400 2.0200 1.4700 1.8000 0.0000  -   -  -
P/RPS 0.42 0.53 0.48 0.76 0.00  -   -  -
  YoY % -20.75% 10.42% -36.84% 0.00% - - -
  Horiz. % 55.26% 69.74% 63.16% 100.00% - - -
P/EPS 9.70 10.16 7.78 11.35 0.00  -   -  -
  YoY % -4.53% 30.59% -31.45% 0.00% - - -
  Horiz. % 85.46% 89.52% 68.55% 100.00% - - -
EY 10.31 9.84 12.85 8.81 0.00  -   -  -
  YoY % 4.78% -23.42% 45.86% 0.00% - - -
  Horiz. % 117.03% 111.69% 145.86% 100.00% - - -
DY 1.63 2.38 3.47 2.16 0.00  -   -  -
  YoY % -31.51% -31.41% 60.65% 0.00% - - -
  Horiz. % 75.46% 110.19% 160.65% 100.00% - - -
P/NAPS 1.29 1.71 1.45 2.13 0.00  -   -  -
  YoY % -24.56% 17.93% -31.92% 0.00% - - -
  Horiz. % 60.56% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers