[KIMLUN] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.15%
YoY- 11.04%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 322,165 332,687 214,403 198,347 134,609 115,832 0 -
PBT 19,258 25,678 11,815 14,027 12,984 13,003 0 -
Tax -5,142 -6,709 -2,929 -3,434 -3,426 -3,242 0 -
NP 14,116 18,969 8,886 10,593 9,558 9,761 0 -
-
NP to SH 14,116 18,969 8,955 10,613 9,558 9,761 0 -
-
Tax Rate 26.70% 26.13% 24.79% 24.48% 26.39% 24.93% - -
Total Cost 308,049 313,718 205,517 187,754 125,051 106,071 0 -
-
Net Worth 414,319 344,881 284,200 234,644 194,139 103,875 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 414,319 344,881 284,200 234,644 194,139 103,875 0 -
NOSH 300,340 270,347 240,725 231,724 229,208 164,881 0 -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.38% 5.70% 4.14% 5.34% 7.10% 8.43% 0.00% -
ROE 3.41% 5.50% 3.15% 4.52% 4.92% 9.40% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 107.27 123.06 89.07 85.60 58.73 70.25 0.00 -
EPS 4.70 7.02 3.72 4.58 4.17 5.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3795 1.2757 1.1806 1.0126 0.847 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 231,724
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 91.17 94.14 60.67 56.13 38.09 32.78 0.00 -
EPS 3.99 5.37 2.53 3.00 2.70 2.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1724 0.9759 0.8042 0.664 0.5494 0.2939 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - - -
Price 1.28 1.60 1.47 1.61 1.76 0.00 0.00 -
P/RPS 1.19 1.30 1.65 1.88 3.00 0.00 0.00 -
P/EPS 27.23 22.80 39.52 35.15 42.21 0.00 0.00 -
EY 3.67 4.39 2.53 2.84 2.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.25 1.25 1.59 2.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 23/05/13 29/05/12 25/05/11 24/06/10 - -
Price 1.28 1.64 2.02 1.47 1.80 0.00 0.00 -
P/RPS 1.19 1.33 2.27 1.72 3.06 0.00 0.00 -
P/EPS 27.23 23.37 54.30 32.10 43.17 0.00 0.00 -
EY 3.67 4.28 1.84 3.12 2.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.29 1.71 1.45 2.13 0.00 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