[KIMLUN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -12.16%
YoY- -27.8%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,137,636 1,065,280 946,996 911,507 899,088 912,613 896,557 17.25%
PBT 53,407 52,038 38,175 39,927 47,959 58,523 60,735 -8.23%
Tax -7,186 -6,479 -2,699 -4,805 -8,018 -10,845 -11,350 -26.32%
NP 46,221 45,559 35,476 35,122 39,941 47,678 49,385 -4.32%
-
NP to SH 46,346 45,728 35,714 35,250 40,130 47,843 49,501 -4.30%
-
Tax Rate 13.46% 12.45% 7.07% 12.03% 16.72% 18.53% 18.69% -
Total Cost 1,091,415 1,019,721 911,520 876,385 859,147 864,935 847,172 18.45%
-
Net Worth 381,435 344,881 240,461 285,785 279,810 284,200 272,526 25.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,213 7,213 7,213 11,447 11,447 11,447 11,447 -26.56%
Div Payout % 15.57% 15.78% 20.20% 32.48% 28.53% 23.93% 23.13% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 381,435 344,881 240,461 285,785 279,810 284,200 272,526 25.20%
NOSH 300,200 270,347 240,461 240,034 240,821 240,725 238,493 16.62%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.06% 4.28% 3.75% 3.85% 4.44% 5.22% 5.51% -
ROE 12.15% 13.26% 14.85% 12.33% 14.34% 16.83% 18.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 378.96 394.04 393.82 379.74 373.34 379.11 375.93 0.53%
EPS 15.44 16.91 14.85 14.69 16.66 19.87 20.76 -17.95%
DPS 2.40 2.67 3.00 4.80 4.80 4.80 4.80 -37.08%
NAPS 1.2706 1.2757 1.00 1.1906 1.1619 1.1806 1.1427 7.35%
Adjusted Per Share Value based on latest NOSH - 240,034
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 321.93 301.45 267.98 257.94 254.42 258.25 253.71 17.25%
EPS 13.11 12.94 10.11 9.98 11.36 13.54 14.01 -4.34%
DPS 2.04 2.04 2.04 3.24 3.24 3.24 3.24 -26.60%
NAPS 1.0794 0.9759 0.6805 0.8087 0.7918 0.8042 0.7712 25.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.58 1.60 1.83 1.95 2.06 1.47 1.39 -
P/RPS 0.42 0.41 0.46 0.51 0.55 0.39 0.37 8.84%
P/EPS 10.23 9.46 12.32 13.28 12.36 7.40 6.70 32.69%
EY 9.77 10.57 8.12 7.53 8.09 13.52 14.93 -24.68%
DY 1.52 1.67 1.64 2.46 2.33 3.27 3.45 -42.18%
P/NAPS 1.24 1.25 1.83 1.64 1.77 1.25 1.22 1.09%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 -
Price 1.56 1.64 1.59 1.89 1.86 2.02 1.34 -
P/RPS 0.41 0.42 0.40 0.50 0.50 0.53 0.36 9.08%
P/EPS 10.10 9.70 10.71 12.87 11.16 10.16 6.46 34.81%
EY 9.90 10.31 9.34 7.77 8.96 9.84 15.49 -25.86%
DY 1.54 1.63 1.89 2.54 2.58 2.38 3.58 -43.10%
P/NAPS 1.23 1.29 1.59 1.59 1.60 1.71 1.17 3.39%

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