[KIMLUN] QoQ Quarter 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- -1.69%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 306,628 332,687 270,901 227,420 234,272 214,403 235,412 19.32%
PBT 10,514 25,678 9,488 7,727 9,145 11,815 11,240 -4.36%
Tax -2,864 -6,709 3,218 -831 -2,157 -2,929 1,112 -
NP 7,650 18,969 12,706 6,896 6,988 8,886 12,352 -27.40%
-
NP to SH 7,650 18,969 12,814 6,913 7,032 8,955 12,350 -27.39%
-
Tax Rate 27.24% 26.13% -33.92% 10.75% 23.59% 24.79% -9.89% -
Total Cost 298,978 313,718 258,195 220,524 227,284 205,517 223,060 21.63%
-
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 - - - 11,447 -
Div Payout % - - 56.30% - - - 92.69% -
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 2.49% 5.70% 4.69% 3.03% 2.98% 4.14% 5.25% -
ROE 2.01% 5.50% 5.33% 2.42% 2.51% 3.15% 4.53% -
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 102.14 123.06 112.66 94.74 97.28 89.07 98.71 2.30%
EPS 2.55 7.02 5.33 2.88 2.92 3.72 5.18 -37.73%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.80 -
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 86.77 94.14 76.66 64.36 66.29 60.67 66.62 19.32%
EPS 2.16 5.37 3.63 1.96 1.99 2.53 3.49 -27.43%
DPS 0.00 0.00 2.04 0.00 0.00 0.00 3.24 -
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 1.55 1.30 1.62 2.06 2.12 1.65 1.41 6.53%
P/EPS 62.00 22.80 34.34 67.71 70.55 39.52 26.84 75.01%
EY 1.61 4.39 2.91 1.48 1.42 2.53 3.73 -42.97%
DY 0.00 0.00 1.64 0.00 0.00 0.00 3.45 -
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 1.53 1.33 1.41 1.99 1.91 2.27 1.36 8.19%
P/EPS 61.22 23.37 29.84 65.63 63.70 54.30 25.88 77.81%
EY 1.63 4.28 3.35 1.52 1.57 1.84 3.86 -43.80%
DY 0.00 0.00 1.89 0.00 0.00 0.00 3.58 -
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