[KULIM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3212.18%
YoY- 3467.5%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,487,347 1,582,157 1,559,306 1,072,680 1,095,158 1,082,033 1,083,364 23.45%
PBT 162,506 213,853 140,812 98,336 95,533 96,362 107,976 31.23%
Tax 1,255,013 1,719,820 2,581,054 5,307,740 212,908 257,768 365,150 127.23%
NP 1,417,519 1,933,673 2,721,866 5,406,076 308,441 354,130 473,126 107.41%
-
NP to SH 1,410,263 1,928,324 2,718,712 5,442,008 164,303 205,665 273,136 197.83%
-
Tax Rate -772.29% -804.21% -1,832.98% -5,397.56% -222.86% -267.50% -338.18% -
Total Cost 69,828 -351,516 -1,162,560 -4,333,396 786,717 727,902 610,238 -76.33%
-
Net Worth 4,958,658 4,975,427 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 17.82%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,881 6,564 9,960 20,173 - - - -
Div Payout % 0.35% 0.34% 0.37% 0.37% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,958,658 4,975,427 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 17.82%
NOSH 1,284,626 1,295,684 1,310,601 1,327,189 1,308,782 1,279,013 1,278,726 0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 95.31% 122.22% 174.56% 503.98% 28.16% 32.73% 43.67% -
ROE 28.44% 38.76% 55.47% 112.03% 4.14% 5.27% 7.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 115.78 122.11 118.98 80.82 83.68 84.60 84.72 23.07%
EPS 109.78 148.83 207.44 410.04 12.55 16.08 21.36 196.92%
DPS 0.38 0.51 0.76 1.52 0.00 0.00 0.00 -
NAPS 3.86 3.84 3.74 3.66 3.03 3.05 3.03 17.46%
Adjusted Per Share Value based on latest NOSH - 1,327,189
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 105.65 112.38 110.76 76.19 77.79 76.86 76.95 23.45%
EPS 100.17 136.97 193.11 386.55 11.67 14.61 19.40 197.84%
DPS 0.35 0.47 0.71 1.43 0.00 0.00 0.00 -
NAPS 3.5222 3.5341 3.4817 3.4503 2.8168 2.7709 2.7521 17.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.77 3.05 2.50 2.74 3.00 3.25 3.43 -
P/RPS 3.26 2.50 2.10 3.39 3.59 3.84 4.05 -13.43%
P/EPS 3.43 2.05 1.21 0.67 23.90 20.21 16.06 -64.16%
EY 29.12 48.80 82.98 149.65 4.18 4.95 6.23 178.77%
DY 0.10 0.17 0.30 0.55 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 0.67 0.75 0.99 1.07 1.13 -9.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 -
Price 3.87 3.90 2.70 2.55 3.28 3.42 3.30 -
P/RPS 3.34 3.19 2.27 3.16 3.92 4.04 3.90 -9.79%
P/EPS 3.53 2.62 1.30 0.62 26.13 21.27 15.45 -62.52%
EY 28.37 38.16 76.83 160.80 3.83 4.70 6.47 167.17%
DY 0.10 0.13 0.28 0.60 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.72 0.70 1.08 1.12 1.09 -5.56%

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