[KIMLUN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 138.93%
YoY- 19.28%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 214,403 896,557 661,145 446,144 198,347 652,134 460,083 -39.86%
PBT 11,815 60,735 49,495 33,736 14,027 58,291 42,139 -57.12%
Tax -2,929 -11,350 -12,462 -8,418 -3,434 -15,616 -11,098 -58.82%
NP 8,886 49,385 37,033 25,318 10,593 42,675 31,041 -56.53%
-
NP to SH 8,955 49,501 37,151 25,358 10,613 42,712 31,042 -56.30%
-
Tax Rate 24.79% 18.69% 25.18% 24.95% 24.48% 26.79% 26.34% -
Total Cost 205,517 847,172 624,112 420,826 187,754 609,459 429,042 -38.75%
-
Net Worth 284,200 272,526 259,391 246,260 234,644 216,152 204,428 24.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 11,440 7,363 - - 11,680 10,988 -
Div Payout % - 23.11% 19.82% - - 27.35% 35.40% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 284,200 272,526 259,391 246,260 234,644 216,152 204,428 24.53%
NOSH 240,725 238,347 237,538 236,108 231,724 229,024 228,923 3.40%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.14% 5.51% 5.60% 5.67% 5.34% 6.54% 6.75% -
ROE 3.15% 18.16% 14.32% 10.30% 4.52% 19.76% 15.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 89.07 376.15 278.33 188.96 85.60 284.74 200.98 -41.84%
EPS 3.72 20.77 15.64 10.74 4.58 18.66 13.56 -57.74%
DPS 0.00 4.80 3.10 0.00 0.00 5.10 4.80 -
NAPS 1.1806 1.1434 1.092 1.043 1.0126 0.9438 0.893 20.43%
Adjusted Per Share Value based on latest NOSH - 236,298
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.67 253.71 187.09 126.25 56.13 184.54 130.19 -39.86%
EPS 2.53 14.01 10.51 7.18 3.00 12.09 8.78 -56.34%
DPS 0.00 3.24 2.08 0.00 0.00 3.31 3.11 -
NAPS 0.8042 0.7712 0.734 0.6969 0.664 0.6117 0.5785 24.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.47 1.39 1.30 1.51 1.61 1.37 1.11 -
P/RPS 1.65 0.37 0.47 0.80 1.88 0.48 0.55 107.86%
P/EPS 39.52 6.69 8.31 14.06 35.15 7.35 8.19 185.28%
EY 2.53 14.94 12.03 7.11 2.84 13.61 12.22 -64.96%
DY 0.00 3.45 2.38 0.00 0.00 3.72 4.32 -
P/NAPS 1.25 1.22 1.19 1.45 1.59 1.45 1.24 0.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 27/02/12 25/11/11 -
Price 2.02 1.34 1.37 1.40 1.47 1.50 1.47 -
P/RPS 2.27 0.36 0.49 0.74 1.72 0.53 0.73 112.89%
P/EPS 54.30 6.45 8.76 13.04 32.10 8.04 10.84 192.47%
EY 1.84 15.50 11.42 7.67 3.12 12.43 9.22 -65.81%
DY 0.00 3.58 2.26 0.00 0.00 3.40 3.27 -
P/NAPS 1.71 1.17 1.25 1.34 1.45 1.59 1.65 2.40%

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