[KULIM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1842.0%
YoY- 551.21%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,802,388 1,657,480 1,430,651 1,461,363 1,361,004 1,233,814 1,560,692 10.10%
PBT 356,628 381,215 223,986 265,868 144,103 150,091 149,725 78.63%
Tax -90,194 -104,401 -91,584 100,048 -60,840 -34,666 -61,679 28.92%
NP 266,434 276,814 132,402 365,916 83,263 115,425 88,046 109.63%
-
NP to SH 146,290 127,099 26,248 284,658 14,658 61,895 46,822 114.16%
-
Tax Rate 25.29% 27.39% 40.89% -37.63% 42.22% 23.10% 41.19% -
Total Cost 1,535,954 1,380,666 1,298,249 1,095,447 1,277,741 1,118,389 1,472,646 2.85%
-
Net Worth 3,788,535 3,654,724 3,602,850 3,579,700 3,341,023 3,122,855 3,267,656 10.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,788,535 3,654,724 3,602,850 3,579,700 3,341,023 3,122,855 3,267,656 10.39%
NOSH 1,250,341 1,255,918 312,476 312,364 312,537 312,285 308,852 154.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.78% 16.70% 9.25% 25.04% 6.12% 9.36% 5.64% -
ROE 3.86% 3.48% 0.73% 7.95% 0.44% 1.98% 1.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 144.15 131.97 457.84 467.84 435.47 395.09 505.32 -56.76%
EPS 11.70 10.12 8.40 91.13 4.69 16.40 15.16 -15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.91 11.53 11.46 10.69 10.00 10.58 -56.65%
Adjusted Per Share Value based on latest NOSH - 312,364
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.03 117.73 101.62 103.80 96.67 87.64 110.86 10.10%
EPS 10.39 9.03 1.86 20.22 1.04 4.40 3.33 113.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.691 2.596 2.5591 2.5427 2.3732 2.2182 2.321 10.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.55 3.33 6.37 4.30 3.72 3.56 3.78 -
P/RPS 2.46 2.52 1.39 0.92 0.85 0.90 0.75 121.23%
P/EPS 30.34 32.91 75.83 4.72 79.32 17.96 24.93 14.02%
EY 3.30 3.04 1.32 21.19 1.26 5.57 4.01 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 0.55 0.38 0.35 0.36 0.36 119.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 - -
Price 3.68 3.30 3.46 6.07 4.22 3.66 0.00 -
P/RPS 2.55 2.50 0.76 1.30 0.97 0.93 0.00 -
P/EPS 31.45 32.61 41.19 6.66 89.98 18.47 0.00 -
EY 3.18 3.07 2.43 15.01 1.11 5.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 0.30 0.53 0.39 0.37 0.00 -

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