Highlights

[KIMLUN] YoY TTM Result on 2012-03-31 [#1]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2.47%    YoY -     20.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Revenue 1,195,877 1,065,280 912,613 715,872 546,370 115,832  -  59.46%
  YoY % 12.26% 16.73% 27.48% 31.02% 371.69% - -
  Horiz. % 1,032.42% 919.68% 787.88% 618.03% 471.69% 100.00% -
PBT 53,419 52,038 58,523 59,334 47,915 13,003  -  32.64%
  YoY % 2.65% -11.08% -1.37% 23.83% 268.49% - -
  Horiz. % 410.82% 400.20% 450.07% 456.31% 368.49% 100.00% -
Tax -13,674 -6,479 -10,845 -15,625 -11,559 -3,242  -  33.34%
  YoY % -111.05% 40.26% 30.59% -35.18% -256.54% - -
  Horiz. % 421.78% 199.85% 334.52% 481.96% 356.54% 100.00% -
NP 39,745 45,559 47,678 43,709 36,356 9,761  -  32.40%
  YoY % -12.76% -4.44% 9.08% 20.22% 272.46% - -
  Horiz. % 407.18% 466.75% 488.45% 447.79% 372.46% 100.00% -
NP to SH 39,745 45,728 47,843 43,766 36,356 9,761  -  32.40%
  YoY % -13.08% -4.42% 9.32% 20.38% 272.46% - -
  Horiz. % 407.18% 468.48% 490.14% 448.38% 372.46% 100.00% -
Tax Rate 25.60 % 12.45 % 18.53 % 26.33 % 24.12 % 24.93 %  -  % 0.53%
  YoY % 105.62% -32.81% -29.62% 9.16% -3.25% - -
  Horiz. % 102.69% 49.94% 74.33% 105.62% 96.75% 100.00% -
Total Cost 1,156,132 1,019,721 864,935 672,163 510,014 106,071  -  61.20%
  YoY % 13.38% 17.90% 28.68% 31.79% 380.82% - -
  Horiz. % 1,089.96% 961.36% 815.43% 633.69% 480.82% 100.00% -
Net Worth 414,319 344,881 284,200 234,644 194,139 103,875  -  31.86%
  YoY % 20.13% 21.35% 21.12% 20.86% 86.90% - -
  Horiz. % 398.86% 332.01% 273.60% 225.89% 186.90% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  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 % 28.78 % 15.78 % 23.93 % 26.67 % 24.51 % - %  -  % -
  YoY % 82.38% -34.06% -10.27% 8.81% 0.00% - -
  Horiz. % 117.42% 64.38% 97.63% 108.81% 100.00% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Net Worth 414,319 344,881 284,200 234,644 194,139 103,875  -  31.86%
  YoY % 20.13% 21.35% 21.12% 20.86% 86.90% - -
  Horiz. % 398.86% 332.01% 273.60% 225.89% 186.90% 100.00% -
NOSH 300,340 270,347 240,725 231,724 229,208 164,881  -  12.74%
  YoY % 11.09% 12.31% 3.88% 1.10% 39.01% - -
  Horiz. % 182.16% 163.96% 146.00% 140.54% 139.01% 100.00% -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
NP Margin 3.32 % 4.28 % 5.22 % 6.11 % 6.65 % 8.43 %  -  % -16.99%
  YoY % -22.43% -18.01% -14.57% -8.12% -21.12% - -
  Horiz. % 39.38% 50.77% 61.92% 72.48% 78.88% 100.00% -
ROE 9.59 % 13.26 % 16.83 % 18.65 % 18.73 % 9.40 %  -  % 0.40%
  YoY % -27.68% -21.21% -9.76% -0.43% 99.26% - -
  Horiz. % 102.02% 141.06% 179.04% 198.40% 199.26% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
RPS 398.17 394.04 379.11 308.93 238.37 70.25  -  41.45%
  YoY % 1.05% 3.94% 22.72% 29.60% 239.32% - -
  Horiz. % 566.79% 560.91% 539.66% 439.76% 339.32% 100.00% -
EPS 13.23 16.91 19.87 18.89 15.86 5.92  -  17.44%
  YoY % -21.76% -14.90% 5.19% 19.10% 167.91% - -
  Horiz. % 223.48% 285.64% 335.64% 319.09% 267.91% 100.00% -
DPS 3.80 2.67 4.80 5.10 3.89 0.00  -  -
  YoY % 42.32% -44.38% -5.88% 31.11% 0.00% - -
  Horiz. % 97.69% 68.64% 123.39% 131.11% 100.00% - -
NAPS 1.3795 1.2757 1.1806 1.0126 0.8470 0.6300  -  16.96%
  YoY % 8.14% 8.06% 16.59% 19.55% 34.44% - -
  Horiz. % 218.97% 202.49% 187.40% 160.73% 134.44% 100.00% -
Adjusted Per Share Value based on latest NOSH - 339,820
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
RPS 351.91 313.48 268.56 210.66 160.78 34.09  -  59.46%
  YoY % 12.26% 16.73% 27.49% 31.02% 371.63% - -
  Horiz. % 1,032.30% 919.57% 787.80% 617.95% 471.63% 100.00% -
EPS 11.70 13.46 14.08 12.88 10.70 2.87  -  32.43%
  YoY % -13.08% -4.40% 9.32% 20.37% 272.82% - -
  Horiz. % 407.67% 468.99% 490.59% 448.78% 372.82% 100.00% -
DPS 3.37 2.12 3.37 3.44 2.62 0.00  -  -
  YoY % 58.96% -37.09% -2.03% 31.30% 0.00% - -
  Horiz. % 128.63% 80.92% 128.63% 131.30% 100.00% - -
NAPS 1.2192 1.0149 0.8363 0.6905 0.5713 0.3057  -  31.85%
  YoY % 20.13% 21.36% 21.12% 20.86% 86.88% - -
  Horiz. % 398.82% 331.99% 273.57% 225.88% 186.88% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -  -  -
Price 1.2800 1.6000 1.4700 1.6100 1.7600 0.0000  -  -
P/RPS 0.32 0.41 0.39 0.52 0.74 0.00  -  -
  YoY % -21.95% 5.13% -25.00% -29.73% 0.00% - -
  Horiz. % 43.24% 55.41% 52.70% 70.27% 100.00% - -
P/EPS 9.67 9.46 7.40 8.52 11.10 0.00  -  -
  YoY % 2.22% 27.84% -13.15% -23.24% 0.00% - -
  Horiz. % 87.12% 85.23% 66.67% 76.76% 100.00% - -
EY 10.34 10.57 13.52 11.73 9.01 0.00  -  -
  YoY % -2.18% -21.82% 15.26% 30.19% 0.00% - -
  Horiz. % 114.76% 117.31% 150.06% 130.19% 100.00% - -
DY 2.97 1.67 3.27 3.17 2.21 0.00  -  -
  YoY % 77.84% -48.93% 3.15% 43.44% 0.00% - -
  Horiz. % 134.39% 75.57% 147.96% 143.44% 100.00% - -
P/NAPS 0.93 1.25 1.25 1.59 2.08 0.00  -  -
  YoY % -25.60% 0.00% -21.38% -23.56% 0.00% - -
  Horiz. % 44.71% 60.10% 60.10% 76.44% 100.00% - -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Date 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 -  -  -
Price 1.2800 1.6400 2.0200 1.4700 1.8000 0.0000  -  -
P/RPS 0.32 0.42 0.53 0.48 0.76 0.00  -  -
  YoY % -23.81% -20.75% 10.42% -36.84% 0.00% - -
  Horiz. % 42.11% 55.26% 69.74% 63.16% 100.00% - -
P/EPS 9.67 9.70 10.16 7.78 11.35 0.00  -  -
  YoY % -0.31% -4.53% 30.59% -31.45% 0.00% - -
  Horiz. % 85.20% 85.46% 89.52% 68.55% 100.00% - -
EY 10.34 10.31 9.84 12.85 8.81 0.00  -  -
  YoY % 0.29% 4.78% -23.42% 45.86% 0.00% - -
  Horiz. % 117.37% 117.03% 111.69% 145.86% 100.00% - -
DY 2.97 1.63 2.38 3.47 2.16 0.00  -  -
  YoY % 82.21% -31.51% -31.41% 60.65% 0.00% - -
  Horiz. % 137.50% 75.46% 110.19% 160.65% 100.00% - -
P/NAPS 0.93 1.29 1.71 1.45 2.13 0.00  -  -
  YoY % -27.91% -24.56% 17.93% -31.92% 0.00% - -
  Horiz. % 43.66% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers