[KIMLUN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 46.51%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 448,675 214,403 896,557 661,145 446,144 198,347 652,134 -22.08%
PBT 20,960 11,815 60,735 49,495 33,736 14,027 58,291 -49.46%
Tax -5,086 -2,929 -11,350 -12,462 -8,418 -3,434 -15,616 -52.69%
NP 15,874 8,886 49,385 37,033 25,318 10,593 42,675 -48.30%
-
NP to SH 15,987 8,955 49,501 37,151 25,358 10,613 42,712 -48.09%
-
Tax Rate 24.27% 24.79% 18.69% 25.18% 24.95% 24.48% 26.79% -
Total Cost 432,801 205,517 847,172 624,112 420,826 187,754 609,459 -20.41%
-
Net Worth 279,327 284,200 272,526 259,391 246,260 234,644 216,152 18.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 11,440 7,363 - - 11,680 -
Div Payout % - - 23.11% 19.82% - - 27.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 279,327 284,200 272,526 259,391 246,260 234,644 216,152 18.65%
NOSH 240,406 240,725 238,347 237,538 236,108 231,724 229,024 3.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.54% 4.14% 5.51% 5.60% 5.67% 5.34% 6.54% -
ROE 5.72% 3.15% 18.16% 14.32% 10.30% 4.52% 19.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 186.63 89.07 376.15 278.33 188.96 85.60 284.74 -24.56%
EPS 6.65 3.72 20.77 15.64 10.74 4.58 18.66 -49.76%
DPS 0.00 0.00 4.80 3.10 0.00 0.00 5.10 -
NAPS 1.1619 1.1806 1.1434 1.092 1.043 1.0126 0.9438 14.88%
Adjusted Per Share Value based on latest NOSH - 237,762
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.68 61.02 255.14 188.15 126.96 56.45 185.59 -22.08%
EPS 4.55 2.55 14.09 10.57 7.22 3.02 12.16 -48.10%
DPS 0.00 0.00 3.26 2.10 0.00 0.00 3.32 -
NAPS 0.7949 0.8088 0.7756 0.7382 0.7008 0.6678 0.6151 18.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.06 1.47 1.39 1.30 1.51 1.61 1.37 -
P/RPS 1.10 1.65 0.37 0.47 0.80 1.88 0.48 73.90%
P/EPS 30.98 39.52 6.69 8.31 14.06 35.15 7.35 161.16%
EY 3.23 2.53 14.94 12.03 7.11 2.84 13.61 -61.70%
DY 0.00 0.00 3.45 2.38 0.00 0.00 3.72 -
P/NAPS 1.77 1.25 1.22 1.19 1.45 1.59 1.45 14.23%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 29/05/12 27/02/12 -
Price 1.86 2.02 1.34 1.37 1.40 1.47 1.50 -
P/RPS 1.00 2.27 0.36 0.49 0.74 1.72 0.53 52.75%
P/EPS 27.97 54.30 6.45 8.76 13.04 32.10 8.04 129.76%
EY 3.58 1.84 15.50 11.42 7.67 3.12 12.43 -56.42%
DY 0.00 0.00 3.58 2.26 0.00 0.00 3.40 -
P/NAPS 1.60 1.71 1.17 1.25 1.34 1.45 1.59 0.41%

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