[KIMLUN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 138.93%
YoY- 19.28%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 580,629 639,315 448,675 446,144 300,155 255,212 0 -
PBT 40,044 36,192 20,960 33,736 28,865 24,563 0 -
Tax -10,344 -9,573 -5,086 -8,418 -7,606 -6,386 0 -
NP 29,700 26,619 15,874 25,318 21,259 18,177 0 -
-
NP to SH 29,700 26,619 15,987 25,358 21,260 18,177 0 -
-
Tax Rate 25.83% 26.45% 24.27% 24.95% 26.35% 26.00% - -
Total Cost 550,929 612,696 432,801 420,826 278,896 237,035 0 -
-
Net Worth 418,836 362,605 279,327 246,260 199,335 122,840 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 4,581 3,320 - -
Div Payout % - - - - 21.55% 18.26% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 418,836 362,605 279,327 246,260 199,335 122,840 0 -
NOSH 300,607 285,381 240,406 236,108 229,094 166,000 0 -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.12% 4.16% 3.54% 5.67% 7.08% 7.12% 0.00% -
ROE 7.09% 7.34% 5.72% 10.30% 10.67% 14.80% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 193.15 224.02 186.63 188.96 131.02 153.74 0.00 -
EPS 9.88 9.32 6.65 10.74 9.28 10.95 0.00 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.3933 1.2706 1.1619 1.043 0.8701 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 236,298
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 164.31 180.91 126.97 126.25 84.94 72.22 0.00 -
EPS 8.40 7.53 4.52 7.18 6.02 5.14 0.00 -
DPS 0.00 0.00 0.00 0.00 1.30 0.94 0.00 -
NAPS 1.1852 1.0261 0.7904 0.6969 0.5641 0.3476 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 1.30 1.58 2.06 1.51 1.81 0.96 0.00 -
P/RPS 0.67 0.71 1.10 0.80 1.38 0.62 0.00 -
P/EPS 13.16 16.94 30.98 14.06 19.50 8.77 0.00 -
EY 7.60 5.90 3.23 7.11 5.13 11.41 0.00 -
DY 0.00 0.00 0.00 0.00 1.10 2.08 0.00 -
P/NAPS 0.93 1.24 1.77 1.45 2.08 1.30 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 - -
Price 1.09 1.56 1.86 1.40 1.44 1.06 0.00 -
P/RPS 0.56 0.70 1.00 0.74 1.10 0.69 0.00 -
P/EPS 11.03 16.72 27.97 13.04 15.52 9.68 0.00 -
EY 9.06 5.98 3.58 7.67 6.44 10.33 0.00 -
DY 0.00 0.00 0.00 0.00 1.39 1.89 0.00 -
P/NAPS 0.78 1.23 1.60 1.34 1.65 1.43 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