[KIMLUN] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KIMLUN] KIMLUN CORPORATION BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KIMLUN's Result
KIMLUN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 899,088 798,123 572,536 255,212 52.10%
PBT 47,959 63,162 52,236 24,563 24.96%
Tax -8,018 -16,428 -12,596 -6,386 7.87%
NP 39,941 46,734 39,640 18,177 29.97%
-
NP to SH 40,130 46,810 39,641 18,177 30.18%
-
Tax Rate 16.72% 26.01% 24.11% 26.00% -
Total Cost 859,147 751,389 532,896 237,035 53.54%
-
Net Worth 279,810 246,458 199,237 122,837 31.54%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,447 7,094 10,170 3,319 51.03%
Div Payout % 28.53% 15.16% 25.66% 18.26% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 279,810 246,458 199,237 122,837 31.54%
NOSH 240,821 236,298 228,982 165,996 13.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.44% 5.86% 6.92% 7.12% -
ROE 14.34% 18.99% 19.90% 14.80% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 373.34 337.76 250.03 153.75 34.37%
EPS 16.66 19.81 17.31 10.95 15.00%
DPS 4.80 3.00 4.44 2.00 33.85%
NAPS 1.1619 1.043 0.8701 0.74 16.21%
Adjusted Per Share Value based on latest NOSH - 165,996
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 255.86 227.13 162.93 72.63 52.09%
EPS 11.42 13.32 11.28 5.17 30.20%
DPS 3.26 2.02 2.89 0.94 51.30%
NAPS 0.7963 0.7014 0.567 0.3496 31.54%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.06 1.51 1.81 0.96 -
P/RPS 0.55 0.45 0.72 0.62 -3.91%
P/EPS 12.36 7.62 10.46 8.77 12.10%
EY 8.09 13.12 9.56 11.41 -10.82%
DY 2.33 1.99 2.45 2.08 3.85%
P/NAPS 1.77 1.45 2.08 1.30 10.82%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/13 29/08/12 25/08/11 - -
Price 1.86 1.40 1.44 0.00 -
P/RPS 0.50 0.41 0.58 0.00 -
P/EPS 11.16 7.07 8.32 0.00 -
EY 8.96 14.15 12.02 0.00 -
DY 2.58 2.14 3.08 0.00 -
P/NAPS 1.60 1.34 1.65 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