[KIMLUN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 78.53%
YoY- -36.95%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 481,150 580,629 639,315 448,675 446,144 300,155 255,212 11.13%
PBT 53,760 40,044 36,192 20,960 33,736 28,865 24,563 13.93%
Tax -12,536 -10,344 -9,573 -5,086 -8,418 -7,606 -6,386 11.88%
NP 41,224 29,700 26,619 15,874 25,318 21,259 18,177 14.60%
-
NP to SH 41,224 29,700 26,619 15,987 25,358 21,260 18,177 14.60%
-
Tax Rate 23.32% 25.83% 26.45% 24.27% 24.95% 26.35% 26.00% -
Total Cost 439,926 550,929 612,696 432,801 420,826 278,896 237,035 10.84%
-
Net Worth 483,390 418,836 362,605 279,327 246,260 199,335 122,840 25.62%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 4,581 3,320 -
Div Payout % - - - - - 21.55% 18.26% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,390 418,836 362,605 279,327 246,260 199,335 122,840 25.62%
NOSH 300,466 300,607 285,381 240,406 236,108 229,094 166,000 10.38%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.57% 5.12% 4.16% 3.54% 5.67% 7.08% 7.12% -
ROE 8.53% 7.09% 7.34% 5.72% 10.30% 10.67% 14.80% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 160.13 193.15 224.02 186.63 188.96 131.02 153.74 0.68%
EPS 13.72 9.88 9.32 6.65 10.74 9.28 10.95 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.6088 1.3933 1.2706 1.1619 1.043 0.8701 0.74 13.80%
Adjusted Per Share Value based on latest NOSH - 240,821
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.16 164.31 180.91 126.97 126.25 84.94 72.22 11.13%
EPS 11.67 8.40 7.53 4.52 7.18 6.02 5.14 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.94 -
NAPS 1.3679 1.1852 1.0261 0.7904 0.6969 0.5641 0.3476 25.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.81 1.30 1.58 2.06 1.51 1.81 0.96 -
P/RPS 1.13 0.67 0.71 1.10 0.80 1.38 0.62 10.51%
P/EPS 13.19 13.16 16.94 30.98 14.06 19.50 8.77 7.03%
EY 7.58 7.60 5.90 3.23 7.11 5.13 11.41 -6.58%
DY 0.00 0.00 0.00 0.00 0.00 1.10 2.08 -
P/NAPS 1.13 0.93 1.24 1.77 1.45 2.08 1.30 -2.30%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.82 1.09 1.56 1.86 1.40 1.44 1.06 -
P/RPS 1.14 0.56 0.70 1.00 0.74 1.10 0.69 8.72%
P/EPS 13.27 11.03 16.72 27.97 13.04 15.52 9.68 5.39%
EY 7.54 9.06 5.98 3.58 7.67 6.44 10.33 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.89 -
P/NAPS 1.13 0.78 1.23 1.60 1.34 1.65 1.43 -3.84%

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