[KULIM] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 158.11%
YoY- 48.88%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 268,170 283,633 263,592 265,484 276,198 251,972 257,111 2.84%
PBT 24,584 23,261 15,255 33,789 20,199 43,727 34,946 -20.91%
Tax 1,326,935 19,582 13,780 136,060 46,515 -62,611 -19,747 -
NP 1,351,519 42,843 29,035 169,849 66,714 -18,884 15,199 1897.67%
-
NP to SH 1,360,502 10,054 17,681 98,432 38,136 -7,611 13,818 2038.21%
-
Tax Rate -5,397.56% -84.18% -90.33% -402.68% -230.28% 143.19% 56.51% -
Total Cost -1,083,349 240,790 234,557 95,635 209,484 270,856 241,912 -
-
Net Worth 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 54.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,043 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 54.65%
NOSH 1,327,189 1,304,576 1,281,231 1,278,337 1,279,731 555,573 1,263,615 3.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 503.98% 15.11% 11.02% 63.98% 24.15% -7.49% 5.91% -
ROE 28.01% 0.26% 0.45% 2.54% 1.04% -0.47% 0.55% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.21 21.74 20.57 20.77 21.58 45.35 20.35 -0.45%
EPS 102.51 0.77 1.38 7.70 2.98 -0.60 1.09 1973.77%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.00 3.05 3.03 2.86 2.92 2.00 49.66%
Adjusted Per Share Value based on latest NOSH - 1,278,337
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.05 20.15 18.72 18.86 19.62 17.90 18.26 2.86%
EPS 96.64 0.71 1.26 6.99 2.71 -0.54 0.98 2040.43%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4503 2.78 2.7757 2.7513 2.5998 1.1523 1.7951 54.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.74 3.00 3.25 3.43 3.36 3.44 3.28 -
P/RPS 13.56 13.80 15.80 16.52 15.57 7.58 16.12 -10.89%
P/EPS 2.67 389.27 235.51 44.55 112.75 -251.11 299.95 -95.71%
EY 37.41 0.26 0.42 2.24 0.89 -0.40 0.33 2249.09%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 1.07 1.13 1.17 1.18 1.64 -40.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 28/11/13 -
Price 2.55 3.28 3.42 3.30 3.58 3.48 3.70 -
P/RPS 12.62 15.09 16.62 15.89 16.59 7.67 18.18 -21.61%
P/EPS 2.49 425.60 247.83 42.86 120.13 -254.03 338.35 -96.22%
EY 40.20 0.23 0.40 2.33 0.83 -0.39 0.30 2526.43%
DY 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.09 1.12 1.09 1.25 1.19 1.85 -47.71%

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