[KIMLUN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.61%
YoY- 11.04%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,288,660 1,330,748 857,612 793,388 538,436 463,328 0 -
PBT 77,032 102,712 47,260 56,108 51,936 52,012 0 -
Tax -20,568 -26,836 -11,716 -13,736 -13,704 -12,968 0 -
NP 56,464 75,876 35,544 42,372 38,232 39,044 0 -
-
NP to SH 56,464 75,876 35,820 42,452 38,232 39,044 0 -
-
Tax Rate 26.70% 26.13% 24.79% 24.48% 26.39% 24.93% - -
Total Cost 1,232,196 1,254,872 822,068 751,016 500,204 424,284 0 -
-
Net Worth 414,319 344,881 284,200 234,644 194,139 103,875 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 414,319 344,881 284,200 234,644 194,139 103,875 0 -
NOSH 300,340 270,347 240,725 231,724 229,208 164,881 0 -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.38% 5.70% 4.14% 5.34% 7.10% 8.43% 0.00% -
ROE 13.63% 22.00% 12.60% 18.09% 19.69% 37.59% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 429.07 492.24 356.26 342.38 234.91 281.01 0.00 -
EPS 18.80 28.08 14.88 18.32 16.68 23.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3795 1.2757 1.1806 1.0126 0.847 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 231,724
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 364.66 376.57 242.69 224.51 152.37 131.11 0.00 -
EPS 15.98 21.47 10.14 12.01 10.82 11.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1724 0.9759 0.8042 0.664 0.5494 0.2939 0.00 -
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 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - - -
Price 1.28 1.60 1.47 1.61 1.76 0.00 0.00 -
P/RPS 0.30 0.33 0.41 0.47 0.75 0.00 0.00 -
P/EPS 6.81 5.70 9.88 8.79 10.55 0.00 0.00 -
EY 14.69 17.54 10.12 11.38 9.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.25 1.25 1.59 2.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 24/06/10 - -
Price 1.28 1.64 2.02 1.47 1.80 0.00 0.00 -
P/RPS 0.30 0.33 0.57 0.43 0.77 0.00 0.00 -
P/EPS 6.81 5.84 13.58 8.02 10.79 0.00 0.00 -
EY 14.69 17.11 7.37 12.46 9.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.29 1.71 1.45 2.13 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