[KIMLUN] YoY Annualized 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- -27.64%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 939,180 1,288,660 1,330,748 857,612 793,388 538,436 463,328 12.48%
PBT 90,860 77,032 102,712 47,260 56,108 51,936 52,012 9.73%
Tax -22,448 -20,568 -26,836 -11,716 -13,736 -13,704 -12,968 9.56%
NP 68,412 56,464 75,876 35,544 42,372 38,232 39,044 9.78%
-
NP to SH 68,412 56,464 75,876 35,820 42,452 38,232 39,044 9.78%
-
Tax Rate 24.71% 26.70% 26.13% 24.79% 24.48% 26.39% 24.93% -
Total Cost 870,768 1,232,196 1,254,872 822,068 751,016 500,204 424,284 12.71%
-
Net Worth 476,900 414,319 344,881 284,200 234,644 194,139 103,875 28.88%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,900 414,319 344,881 284,200 234,644 194,139 103,875 28.88%
NOSH 300,579 300,340 270,347 240,725 231,724 229,208 164,881 10.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.28% 4.38% 5.70% 4.14% 5.34% 7.10% 8.43% -
ROE 14.35% 13.63% 22.00% 12.60% 18.09% 19.69% 37.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 312.46 429.07 492.24 356.26 342.38 234.91 281.01 1.78%
EPS 22.76 18.80 28.08 14.88 18.32 16.68 23.68 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5866 1.3795 1.2757 1.1806 1.0126 0.847 0.63 16.62%
Adjusted Per Share Value based on latest NOSH - 240,725
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 267.27 366.73 378.71 244.06 225.78 153.23 131.85 12.48%
EPS 19.47 16.07 21.59 10.19 12.08 10.88 11.11 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3572 1.1791 0.9815 0.8088 0.6678 0.5525 0.2956 28.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.83 1.28 1.60 1.47 1.61 1.76 0.00 -
P/RPS 0.59 0.30 0.33 0.41 0.47 0.75 0.00 -
P/EPS 8.04 6.81 5.70 9.88 8.79 10.55 0.00 -
EY 12.44 14.69 17.54 10.12 11.38 9.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 1.25 1.25 1.59 2.08 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 24/06/10 -
Price 1.78 1.28 1.64 2.02 1.47 1.80 0.00 -
P/RPS 0.57 0.30 0.33 0.57 0.43 0.77 0.00 -
P/EPS 7.82 6.81 5.84 13.58 8.02 10.79 0.00 -
EY 12.79 14.69 17.11 7.37 12.46 9.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.93 1.29 1.71 1.45 2.13 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