[KULIM] QoQ Cumulative 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- 728.04%
YoY- 3467.5%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative 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 1,186,618 779,653 268,170 1,095,158 811,525 541,682 95.72%
PBT 162,506 160,390 70,406 24,584 95,533 72,272 53,988 108.05%
Tax 1,255,013 1,289,865 1,290,527 1,326,935 212,908 193,326 182,575 260.25%
NP 1,417,519 1,450,255 1,360,933 1,351,519 308,441 265,598 236,563 228.83%
-
NP to SH 1,410,263 1,446,243 1,359,356 1,360,502 164,303 154,249 136,568 372.19%
-
Tax Rate -772.29% -804.21% -1,832.98% -5,397.56% -222.86% -267.50% -338.18% -
Total Cost 69,828 -263,637 -581,280 -1,083,349 786,717 545,927 305,119 -62.48%
-
Net Worth 4,958,658 4,975,428 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 4,923 4,980 5,043 - - - -
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 4,975,428 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% 29.07% 27.73% 28.01% 4.14% 3.95% 3.52% -
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 91.58 59.49 20.21 83.68 63.45 42.36 95.12%
EPS 109.78 111.62 103.72 102.51 12.55 12.06 10.68 370.75%
DPS 0.38 0.38 0.38 0.38 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 84.29 55.38 19.05 77.79 57.64 38.48 95.71%
EPS 100.17 102.73 96.56 96.64 11.67 10.96 9.70 372.20%
DPS 0.35 0.35 0.35 0.36 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 3.33 4.20 13.56 3.59 5.12 8.10 -45.39%
P/EPS 3.43 2.73 2.41 2.67 23.90 26.95 32.12 -77.39%
EY 29.12 36.60 41.49 37.41 4.18 3.71 3.11 342.43%
DY 0.10 0.12 0.15 0.14 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 4.26 4.54 12.62 3.92 5.39 7.79 -43.05%
P/EPS 3.53 3.49 2.60 2.49 26.13 28.36 30.90 -76.36%
EY 28.37 28.62 38.41 40.20 3.83 3.53 3.24 323.14%
DY 0.10 0.10 0.14 0.15 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