[KIMLUN] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.24%
YoY- 15.89%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,053,640 1,206,399 946,996 896,557 652,134 527,593 0 -
PBT 93,362 59,839 38,175 60,735 58,291 47,934 0 -
Tax -22,660 -15,241 -2,699 -11,350 -15,616 -11,375 0 -
NP 70,702 44,598 35,476 49,385 42,675 36,559 0 -
-
NP to SH 70,702 44,598 35,715 49,501 42,712 36,559 0 -
-
Tax Rate 24.27% 25.47% 7.07% 18.69% 26.79% 23.73% - -
Total Cost 982,938 1,161,801 911,520 847,172 609,459 491,034 0 -
-
Net Worth 459,803 390,463 299,176 272,526 216,152 164,515 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,435 11,134 7,215 11,440 11,680 5,686 - -
Div Payout % 24.66% 24.97% 20.20% 23.11% 27.35% 15.56% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 459,803 390,463 299,176 272,526 216,152 164,515 0 -
NOSH 300,603 293,008 240,514 238,347 229,024 203,105 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.71% 3.70% 3.75% 5.51% 6.54% 6.93% 0.00% -
ROE 15.38% 11.42% 11.94% 18.16% 19.76% 22.22% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 350.51 411.73 393.74 376.15 284.74 259.76 0.00 -
EPS 23.52 15.22 14.85 20.77 18.66 18.00 0.00 -
DPS 5.80 3.80 3.00 4.80 5.10 2.80 0.00 -
NAPS 1.5296 1.3326 1.2439 1.1434 0.9438 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,493
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 298.16 341.39 267.98 253.71 184.54 149.30 0.00 -
EPS 20.01 12.62 10.11 14.01 12.09 10.35 0.00 -
DPS 4.93 3.15 2.04 3.24 3.31 1.61 0.00 -
NAPS 1.3011 1.1049 0.8466 0.7712 0.6117 0.4655 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.38 1.19 1.83 1.39 1.37 1.56 0.00 -
P/RPS 0.39 0.29 0.46 0.37 0.48 0.60 0.00 -
P/EPS 5.87 7.82 12.32 6.69 7.35 8.67 0.00 -
EY 17.04 12.79 8.11 14.94 13.61 11.54 0.00 -
DY 4.20 3.19 1.64 3.45 3.72 1.79 0.00 -
P/NAPS 0.90 0.89 1.47 1.22 1.45 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 25/02/13 27/02/12 25/02/11 - -
Price 1.52 1.29 1.59 1.34 1.50 1.59 0.00 -
P/RPS 0.43 0.31 0.40 0.36 0.53 0.61 0.00 -
P/EPS 6.46 8.48 10.71 6.45 8.04 8.83 0.00 -
EY 15.47 11.80 9.34 15.50 12.43 11.32 0.00 -
DY 3.82 2.95 1.89 3.58 3.40 1.76 0.00 -
P/NAPS 0.99 0.97 1.28 1.17 1.59 1.96 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