[KIMLUN] QoQ 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- -27.49%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 270,901 227,420 234,272 214,403 235,412 215,001 247,797 6.10%
PBT 9,488 7,727 9,145 11,815 11,240 15,759 19,709 -38.49%
Tax 3,218 -831 -2,157 -2,929 1,112 -4,044 -4,984 -
NP 12,706 6,896 6,988 8,886 12,352 11,715 14,725 -9.33%
-
NP to SH 12,814 6,913 7,032 8,955 12,350 11,793 14,745 -8.90%
-
Tax Rate -33.92% 10.75% 23.59% 24.79% -9.89% 25.66% 25.29% -
Total Cost 258,195 220,524 227,284 205,517 223,060 203,286 233,072 7.04%
-
Net Worth 240,461 285,785 279,810 284,200 272,526 259,636 246,458 -1.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,213 - - - 11,447 - - -
Div Payout % 56.30% - - - 92.69% - - -
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 240,461 285,785 279,810 284,200 272,526 259,636 246,458 -1.62%
NOSH 240,461 240,034 240,821 240,725 238,493 237,762 236,298 1.16%
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 4.69% 3.03% 2.98% 4.14% 5.25% 5.45% 5.94% -
ROE 5.33% 2.42% 2.51% 3.15% 4.53% 4.54% 5.98% -
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 112.66 94.74 97.28 89.07 98.71 90.43 104.87 4.87%
EPS 5.33 2.88 2.92 3.72 5.18 4.96 6.24 -9.94%
DPS 3.00 0.00 0.00 0.00 4.80 0.00 0.00 -
NAPS 1.00 1.1906 1.1619 1.1806 1.1427 1.092 1.043 -2.76%
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 77.09 64.72 66.67 61.02 66.99 61.19 70.52 6.10%
EPS 3.65 1.97 2.00 2.55 3.51 3.36 4.20 -8.90%
DPS 2.05 0.00 0.00 0.00 3.26 0.00 0.00 -
NAPS 0.6843 0.8133 0.7963 0.8088 0.7756 0.7389 0.7014 -1.62%
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 1.62 2.06 2.12 1.65 1.41 1.44 1.44 8.14%
P/EPS 34.34 67.71 70.55 39.52 26.84 26.21 24.20 26.19%
EY 2.91 1.48 1.42 2.53 3.73 3.82 4.13 -20.76%
DY 1.64 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.83 1.64 1.77 1.25 1.22 1.19 1.45 16.73%
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 1.41 1.99 1.91 2.27 1.36 1.52 1.34 3.44%
P/EPS 29.84 65.63 63.70 54.30 25.88 27.62 22.44 20.86%
EY 3.35 1.52 1.57 1.84 3.86 3.62 4.46 -17.32%
DY 1.89 0.00 0.00 0.00 3.58 0.00 0.00 -
P/NAPS 1.59 1.59 1.60 1.71 1.17 1.25 1.34 12.04%

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