[KIMLUN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 538,436 527,593 499,490 510,424 463,328 0 0 -
PBT 51,936 47,934 47,769 49,126 52,012 0 0 -
Tax -13,704 -11,375 -12,336 -12,772 -12,968 0 0 -
NP 38,232 36,559 35,433 36,354 39,044 0 0 -
-
NP to SH 38,232 36,559 35,433 36,354 39,044 0 0 -
-
Tax Rate 26.39% 23.73% 25.82% 26.00% 24.93% - - -
Total Cost 500,204 491,034 464,057 474,070 424,284 0 0 -
-
Net Worth 194,139 164,515 142,332 122,840 103,875 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,686 - 6,640 - - - -
Div Payout % - 15.56% - 18.26% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 194,139 164,515 142,332 122,840 103,875 0 0 -
NOSH 229,208 203,105 187,279 166,000 164,881 0 0 -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.10% 6.93% 7.09% 7.12% 8.43% 0.00% 0.00% -
ROE 19.69% 22.22% 24.89% 29.59% 37.59% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 234.91 259.76 266.71 307.48 281.01 0.00 0.00 -
EPS 16.68 18.00 18.92 21.90 23.68 0.00 0.00 -
DPS 0.00 2.80 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.847 0.81 0.76 0.74 0.63 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,996
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.37 149.30 141.35 144.44 131.11 0.00 0.00 -
EPS 10.82 10.35 10.03 10.29 11.05 0.00 0.00 -
DPS 0.00 1.61 0.00 1.88 0.00 0.00 0.00 -
NAPS 0.5494 0.4655 0.4028 0.3476 0.2939 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 - - - -
Price 1.76 1.56 1.13 0.96 0.00 0.00 0.00 -
P/RPS 0.75 0.60 0.42 0.31 0.00 0.00 0.00 -
P/EPS 10.55 8.67 5.97 4.38 0.00 0.00 0.00 -
EY 9.48 11.54 16.74 22.81 0.00 0.00 0.00 -
DY 0.00 1.79 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 2.08 1.93 1.49 1.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 19/11/10 26/08/10 24/06/10 - - -
Price 1.80 1.59 1.47 1.06 0.00 0.00 0.00 -
P/RPS 0.77 0.61 0.55 0.34 0.00 0.00 0.00 -
P/EPS 10.79 8.83 7.77 4.84 0.00 0.00 0.00 -
EY 9.27 11.32 12.87 20.66 0.00 0.00 0.00 -
DY 0.00 1.76 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 2.13 1.96 1.93 1.43 0.00 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment