[KIMLUN] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -21.47%
YoY- -52.31%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 332,687 270,901 227,420 234,272 214,403 235,412 215,001 33.81%
PBT 25,678 9,488 7,727 9,145 11,815 11,240 15,759 38.51%
Tax -6,709 3,218 -831 -2,157 -2,929 1,112 -4,044 40.18%
NP 18,969 12,706 6,896 6,988 8,886 12,352 11,715 37.93%
-
NP to SH 18,969 12,814 6,913 7,032 8,955 12,350 11,793 37.32%
-
Tax Rate 26.13% -33.92% 10.75% 23.59% 24.79% -9.89% 25.66% -
Total Cost 313,718 258,195 220,524 227,284 205,517 223,060 203,286 33.57%
-
Net Worth 344,881 240,461 285,785 279,810 284,200 272,526 259,636 20.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,213 - - - 11,447 - -
Div Payout % - 56.30% - - - 92.69% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 344,881 240,461 285,785 279,810 284,200 272,526 259,636 20.85%
NOSH 270,347 240,461 240,034 240,821 240,725 238,493 237,762 8.94%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.70% 4.69% 3.03% 2.98% 4.14% 5.25% 5.45% -
ROE 5.50% 5.33% 2.42% 2.51% 3.15% 4.53% 4.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.06 112.66 94.74 97.28 89.07 98.71 90.43 22.82%
EPS 7.02 5.33 2.88 2.92 3.72 5.18 4.96 26.08%
DPS 0.00 3.00 0.00 0.00 0.00 4.80 0.00 -
NAPS 1.2757 1.00 1.1906 1.1619 1.1806 1.1427 1.092 10.93%
Adjusted Per Share Value based on latest NOSH - 240,821
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 94.14 76.66 64.36 66.29 60.67 66.62 60.84 33.81%
EPS 5.37 3.63 1.96 1.99 2.53 3.49 3.34 37.28%
DPS 0.00 2.04 0.00 0.00 0.00 3.24 0.00 -
NAPS 0.9759 0.6805 0.8087 0.7918 0.8042 0.7712 0.7347 20.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.83 1.95 2.06 1.47 1.39 1.30 -
P/RPS 1.30 1.62 2.06 2.12 1.65 1.41 1.44 -6.59%
P/EPS 22.80 34.34 67.71 70.55 39.52 26.84 26.21 -8.88%
EY 4.39 2.91 1.48 1.42 2.53 3.73 3.82 9.72%
DY 0.00 1.64 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 1.25 1.83 1.64 1.77 1.25 1.22 1.19 3.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 -
Price 1.64 1.59 1.89 1.86 2.02 1.34 1.37 -
P/RPS 1.33 1.41 1.99 1.91 2.27 1.36 1.52 -8.52%
P/EPS 23.37 29.84 65.63 63.70 54.30 25.88 27.62 -10.55%
EY 4.28 3.35 1.52 1.57 1.84 3.86 3.62 11.82%
DY 0.00 1.89 0.00 0.00 0.00 3.58 0.00 -
P/NAPS 1.29 1.59 1.59 1.60 1.71 1.17 1.25 2.12%

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