[KULIM] QoQ TTM 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- 152.98%
YoY- 105.58%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,353,989 5,912,605 5,488,939 5,616,873 5,711,906 5,792,141 6,046,155 3.37%
PBT 1,221,545 1,009,020 777,896 709,787 604,558 603,723 553,181 69.82%
Tax -181,159 -151,805 -82,070 -57,137 -231,460 -202,576 -193,955 -4.46%
NP 1,040,386 857,215 695,826 652,650 373,098 401,147 359,226 103.57%
-
NP to SH 582,449 450,817 385,613 408,033 161,293 190,347 159,348 137.85%
-
Tax Rate 14.83% 15.04% 10.55% 8.05% 38.29% 33.55% 35.06% -
Total Cost 5,313,603 5,055,390 4,793,113 4,964,223 5,338,808 5,390,994 5,686,929 -4.43%
-
Net Worth 3,788,535 3,654,724 3,437,238 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 3,437,238 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 16.37% 14.50% 12.68% 11.62% 6.53% 6.93% 5.94% -
ROE 15.37% 12.34% 11.22% 11.40% 4.83% 6.10% 4.88% -
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 508.18 470.78 1,756.59 1,798.18 1,827.59 1,854.76 1,957.62 -59.40%
EPS 46.58 35.90 123.41 130.63 51.61 60.95 51.59 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.91 11.00 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 451.33 419.98 389.88 398.97 405.72 411.42 429.46 3.37%
EPS 41.37 32.02 27.39 28.98 11.46 13.52 11.32 137.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.691 2.596 2.4415 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 0.70 0.71 0.36 0.24 0.20 0.19 0.19 139.11%
P/EPS 7.62 9.28 5.16 3.29 7.21 5.84 7.33 2.62%
EY 13.12 10.78 19.37 30.38 13.87 17.12 13.65 -2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 0.58 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 - - - - -
Price 3.68 3.30 3.46 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.70 0.20 0.00 0.00 0.00 0.00 -
P/EPS 7.90 9.19 2.80 0.00 0.00 0.00 0.00 -
EY 12.66 10.88 35.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 0.31 0.00 0.00 0.00 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