[KIMLUN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 881,526 613,444 499,490 0 -
PBT 65,993 56,185 47,769 0 -
Tax -16,616 -14,797 -12,336 0 -
NP 49,377 41,388 35,433 0 -
-
NP to SH 49,534 41,389 35,433 0 -
-
Tax Rate 25.18% 26.34% 25.82% - -
Total Cost 832,149 572,056 464,057 0 -
-
Net Worth 259,391 204,428 142,332 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,818 14,651 - - -
Div Payout % 19.82% 35.40% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 259,391 204,428 142,332 0 -
NOSH 237,538 228,923 187,279 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.60% 6.75% 7.09% 0.00% -
ROE 19.10% 20.25% 24.89% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 371.11 267.97 266.71 0.00 -
EPS 20.85 18.08 18.92 0.00 -
DPS 4.13 6.40 0.00 0.00 -
NAPS 1.092 0.893 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 249.45 173.59 141.35 0.00 -
EPS 14.02 11.71 10.03 0.00 -
DPS 2.78 4.15 0.00 0.00 -
NAPS 0.734 0.5785 0.4028 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 - -
Price 1.30 1.11 1.13 0.00 -
P/RPS 0.35 0.41 0.42 0.00 -
P/EPS 6.23 6.14 5.97 0.00 -
EY 16.04 16.29 16.74 0.00 -
DY 3.18 5.77 0.00 0.00 -
P/NAPS 1.19 1.24 1.49 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/11/12 25/11/11 19/11/10 - -
Price 1.37 1.47 1.47 0.00 -
P/RPS 0.37 0.55 0.55 0.00 -
P/EPS 6.57 8.13 7.77 0.00 -
EY 15.22 12.30 12.87 0.00 -
DY 3.02 4.35 0.00 0.00 -
P/NAPS 1.25 1.65 1.93 0.00 -

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