[KULIM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.7%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,014,218 2,859,272 3,035,893 3,095,818 3,205,134 835,576 1,042,171 103.12%
PBT 132,156 130,488 336,326 479,604 555,000 62,268 214,753 -27.67%
Tax 779,642 1,325,140 99,418 113,994 91,066 512,036 793,113 -1.13%
NP 911,798 1,455,628 435,744 593,598 646,066 574,304 1,007,866 -6.46%
-
NP to SH 822,524 1,380,596 211,211 334,133 358,130 274,820 565,013 28.47%
-
Tax Rate -589.94% -1,015.53% -29.56% -23.77% -16.41% -822.31% -369.31% -
Total Cost 2,102,420 1,403,644 2,600,149 2,502,220 2,559,068 261,272 34,305 1458.34%
-
Net Worth 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 -6.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 -6.86%
NOSH 1,262,314 1,258,306 1,241,484 1,241,122 1,221,921 1,222,508 1,230,797 1.70%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.25% 50.91% 14.35% 19.17% 20.16% 68.73% 96.71% -
ROE 21.87% 32.37% 6.40% 5.38% 7.33% 6.50% 13.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 238.79 227.23 244.54 249.44 262.30 68.35 84.67 99.74%
EPS 65.16 109.72 16.84 26.92 49.54 22.48 45.90 26.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 3.39 2.66 5.00 4.00 3.46 3.40 -8.42%
Adjusted Per Share Value based on latest NOSH - 1,240,440
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 214.10 203.10 215.64 219.90 227.66 59.35 74.03 103.12%
EPS 58.42 98.06 15.00 23.73 25.44 19.52 40.13 28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.672 3.0299 2.3457 4.4079 3.4718 3.0045 2.9724 -6.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.45 3.64 4.90 4.93 4.70 4.18 4.22 -
P/RPS 1.44 1.60 2.00 1.98 1.79 6.12 4.98 -56.30%
P/EPS 5.29 3.32 28.80 18.31 16.04 18.59 9.19 -30.82%
EY 18.89 30.14 3.47 5.46 6.24 5.38 10.88 44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.07 1.84 0.99 1.18 1.21 1.24 -4.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 29/02/12 -
Price 3.30 3.62 3.57 4.36 5.19 4.58 4.53 -
P/RPS 1.38 1.59 1.46 1.75 1.98 6.70 5.35 -59.51%
P/EPS 5.06 3.30 20.98 16.20 17.71 20.37 9.87 -35.97%
EY 19.75 30.31 4.77 6.17 5.65 4.91 10.13 56.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.34 0.87 1.30 1.32 1.33 -11.36%

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