[KULIM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -28.89%
YoY- 75.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,083,364 1,104,792 1,013,158 1,014,914 3,014,218 2,859,272 3,035,893 -49.78%
PBT 107,976 80,796 106,928 84,268 132,156 130,488 336,326 -53.21%
Tax 365,150 186,060 358,894 562,006 779,642 1,325,140 99,418 138.61%
NP 473,126 266,856 465,822 646,274 911,798 1,455,628 435,744 5.65%
-
NP to SH 273,136 152,544 431,068 584,905 822,524 1,380,596 211,211 18.75%
-
Tax Rate -338.18% -230.28% -335.64% -666.93% -589.94% -1,015.53% -29.56% -
Total Cost 610,238 837,936 547,336 368,640 2,102,420 1,403,644 2,600,149 -62.05%
-
Net Worth 3,874,541 3,660,032 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 11.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,874,541 3,660,032 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 11.27%
NOSH 1,278,726 1,279,731 1,275,378 1,262,736 1,262,314 1,258,306 1,241,484 1.99%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 43.67% 24.15% 45.98% 63.68% 30.25% 50.91% 14.35% -
ROE 7.05% 4.17% 11.58% 23.16% 21.87% 32.37% 6.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.72 86.33 79.44 80.37 238.79 227.23 244.54 -50.76%
EPS 21.36 11.92 33.80 46.32 65.16 109.72 16.84 17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.86 2.92 2.00 2.98 3.39 2.66 9.09%
Adjusted Per Share Value based on latest NOSH - 1,263,615
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.95 78.47 71.97 72.09 214.10 203.10 215.64 -49.78%
EPS 19.40 10.84 30.62 41.55 58.42 98.06 15.00 18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7521 2.5998 2.6453 1.7939 2.672 3.0299 2.3457 11.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.43 3.36 3.44 3.28 3.45 3.64 4.90 -
P/RPS 4.05 3.89 4.33 4.08 1.44 1.60 2.00 60.26%
P/EPS 16.06 28.19 10.18 7.08 5.29 3.32 28.80 -32.32%
EY 6.23 3.55 9.83 14.12 18.89 30.14 3.47 47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.18 1.64 1.16 1.07 1.84 -27.81%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 -
Price 3.30 3.58 3.48 3.70 3.30 3.62 3.57 -
P/RPS 3.90 4.15 4.38 4.60 1.38 1.59 1.46 92.86%
P/EPS 15.45 30.03 10.30 7.99 5.06 3.30 20.98 -18.49%
EY 6.47 3.33 9.71 12.52 19.75 30.31 4.77 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 1.19 1.85 1.11 1.07 1.34 -12.89%

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