[KIMLUN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 374,618 255,212 115,832 0 0 0 0 -
PBT 35,827 24,563 13,003 0 0 0 0 -
Tax -9,252 -6,386 -3,242 0 0 0 0 -
NP 26,575 18,177 9,761 0 0 0 0 -
-
NP to SH 26,575 18,177 9,761 0 0 0 0 -
-
Tax Rate 25.82% 26.00% 24.93% - - - - -
Total Cost 348,043 237,035 106,071 0 0 0 0 -
-
Net Worth 142,332 122,840 103,875 0 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,320 - - - - - -
Div Payout % - 18.26% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 142,332 122,840 103,875 0 0 0 0 -
NOSH 187,279 166,000 164,881 0 0 0 0 -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.09% 7.12% 8.43% 0.00% 0.00% 0.00% 0.00% -
ROE 18.67% 14.80% 9.40% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 200.03 153.74 70.25 0.00 0.00 0.00 0.00 -
EPS 14.19 10.95 5.92 0.00 0.00 0.00 0.00 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.63 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 106.01 72.22 32.78 0.00 0.00 0.00 0.00 -
EPS 7.52 5.14 2.76 0.00 0.00 0.00 0.00 -
DPS 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4028 0.3476 0.2939 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 1.13 0.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.62 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.96 8.77 0.00 0.00 0.00 0.00 0.00 -
EY 12.56 11.41 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.30 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 26/08/10 24/06/10 - - - - -
Price 1.47 1.06 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.73 0.69 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.36 9.68 0.00 0.00 0.00 0.00 0.00 -
EY 9.65 10.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.43 0.00 0.00 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