[KIMLUN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -81.91%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 946,996 676,095 448,675 214,403 896,557 661,145 446,144 64.93%
PBT 38,175 28,687 20,960 11,815 60,735 49,495 33,736 8.56%
Tax -2,699 -5,917 -5,086 -2,929 -11,350 -12,462 -8,418 -53.05%
NP 35,476 22,770 15,874 8,886 49,385 37,033 25,318 25.14%
-
NP to SH 35,715 22,900 15,987 8,955 49,501 37,151 25,358 25.57%
-
Tax Rate 7.07% 20.63% 24.27% 24.79% 18.69% 25.18% 24.95% -
Total Cost 911,520 653,325 432,801 205,517 847,172 624,112 420,826 67.17%
-
Net Worth 299,176 286,394 279,327 284,200 272,526 259,391 246,260 13.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,215 - - - 11,440 7,363 - -
Div Payout % 20.20% - - - 23.11% 19.82% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 299,176 286,394 279,327 284,200 272,526 259,391 246,260 13.81%
NOSH 240,514 240,546 240,406 240,725 238,347 237,538 236,108 1.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.75% 3.37% 3.54% 4.14% 5.51% 5.60% 5.67% -
ROE 11.94% 8.00% 5.72% 3.15% 18.16% 14.32% 10.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 393.74 281.07 186.63 89.07 376.15 278.33 188.96 62.92%
EPS 14.85 9.52 6.65 3.72 20.77 15.64 10.74 24.03%
DPS 3.00 0.00 0.00 0.00 4.80 3.10 0.00 -
NAPS 1.2439 1.1906 1.1619 1.1806 1.1434 1.092 1.043 12.42%
Adjusted Per Share Value based on latest NOSH - 240,725
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 269.50 192.40 127.68 61.02 255.14 188.15 126.96 64.94%
EPS 10.16 6.52 4.55 2.55 14.09 10.57 7.22 25.49%
DPS 2.05 0.00 0.00 0.00 3.26 2.10 0.00 -
NAPS 0.8514 0.815 0.7949 0.8088 0.7756 0.7382 0.7008 13.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.95 2.06 1.47 1.39 1.30 1.51 -
P/RPS 0.46 0.69 1.10 1.65 0.37 0.47 0.80 -30.78%
P/EPS 12.32 20.48 30.98 39.52 6.69 8.31 14.06 -8.40%
EY 8.11 4.88 3.23 2.53 14.94 12.03 7.11 9.14%
DY 1.64 0.00 0.00 0.00 3.45 2.38 0.00 -
P/NAPS 1.47 1.64 1.77 1.25 1.22 1.19 1.45 0.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 23/05/13 25/02/13 29/11/12 29/08/12 -
Price 1.59 1.89 1.86 2.02 1.34 1.37 1.40 -
P/RPS 0.40 0.67 1.00 2.27 0.36 0.49 0.74 -33.56%
P/EPS 10.71 19.85 27.97 54.30 6.45 8.76 13.04 -12.26%
EY 9.34 5.04 3.58 1.84 15.50 11.42 7.67 13.99%
DY 1.89 0.00 0.00 0.00 3.58 2.26 0.00 -
P/NAPS 1.28 1.59 1.60 1.71 1.17 1.25 1.34 -2.99%

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