[KULIM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -82.04%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 511,483 268,170 283,633 263,592 265,484 276,198 251,972 60.52%
PBT 45,822 24,584 23,261 15,255 33,789 20,199 43,727 3.17%
Tax -36,408 1,326,935 19,582 13,780 136,060 46,515 -62,611 -30.40%
NP 9,414 1,351,519 42,843 29,035 169,849 66,714 -18,884 -
-
NP to SH -1,146 1,360,502 10,054 17,681 98,432 38,136 -7,611 -71.79%
-
Tax Rate 79.46% -5,397.56% -84.18% -90.33% -402.68% -230.28% 143.19% -
Total Cost 502,069 -1,083,349 240,790 234,557 95,635 209,484 270,856 51.06%
-
Net Worth 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 105.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 5,043 - - - - - -
Div Payout % - 0.37% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 105.42%
NOSH 1,273,333 1,327,189 1,304,576 1,281,231 1,278,337 1,279,731 555,573 74.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.84% 503.98% 15.11% 11.02% 63.98% 24.15% -7.49% -
ROE -0.02% 28.01% 0.26% 0.45% 2.54% 1.04% -0.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.17 20.21 21.74 20.57 20.77 21.58 45.35 -7.78%
EPS -0.09 102.51 0.77 1.38 7.70 2.98 -0.60 -71.86%
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.66 3.00 3.05 3.03 2.86 2.92 17.99%
Adjusted Per Share Value based on latest NOSH - 1,281,231
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.33 19.05 20.15 18.72 18.86 19.62 17.90 60.51%
EPS -0.08 96.64 0.71 1.26 6.99 2.71 -0.54 -72.09%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3827 3.4503 2.78 2.7757 2.7513 2.5998 1.1523 105.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.50 2.74 3.00 3.25 3.43 3.36 3.44 -
P/RPS 6.22 13.56 13.80 15.80 16.52 15.57 7.58 -12.38%
P/EPS -2,777.78 2.67 389.27 235.51 44.55 112.75 -251.11 398.65%
EY -0.04 37.41 0.26 0.42 2.24 0.89 -0.40 -78.54%
DY 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 1.00 1.07 1.13 1.17 1.18 -31.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 2.70 2.55 3.28 3.42 3.30 3.58 3.48 -
P/RPS 6.72 12.62 15.09 16.62 15.89 16.59 7.67 -8.46%
P/EPS -3,000.00 2.49 425.60 247.83 42.86 120.13 -254.03 420.94%
EY -0.03 40.20 0.23 0.40 2.33 0.83 -0.39 -81.99%
DY 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.09 1.12 1.09 1.25 1.19 -28.52%

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