[KULIM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.02%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,050,765 1,577,572 2,016,192 2,478,249 2,940,435 3,004,440 2,498,516 -43.95%
PBT 132,661 132,328 144,751 77,647 124,903 246,806 229,751 -30.72%
Tax 100,217 22,693 307,463 383,997 443,707 409,269 205,993 -38.22%
NP 232,878 155,021 452,214 461,644 568,610 656,075 435,744 -34.21%
-
NP to SH 142,775 110,456 417,469 385,690 443,406 487,653 211,209 -23.03%
-
Tax Rate -75.54% -17.15% -212.41% -494.54% -355.24% -165.83% -89.66% -
Total Cost 817,887 1,422,551 1,563,978 2,016,605 2,371,825 2,348,365 2,062,772 -46.12%
-
Net Worth 3,873,363 3,660,032 1,622,275 2,527,230 3,759,861 4,265,659 3,823,768 0.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,873,363 3,660,032 1,622,275 2,527,230 3,759,861 4,265,659 3,823,768 0.86%
NOSH 1,278,337 1,279,731 555,573 1,263,615 1,261,698 1,258,306 1,241,483 1.97%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.16% 9.83% 22.43% 18.63% 19.34% 21.84% 17.44% -
ROE 3.69% 3.02% 25.73% 15.26% 11.79% 11.43% 5.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.20 123.27 362.90 196.12 233.05 238.77 201.25 -45.04%
EPS 11.17 8.63 75.14 30.52 35.14 38.75 17.01 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.86 2.92 2.00 2.98 3.39 3.08 -1.08%
Adjusted Per Share Value based on latest NOSH - 1,263,615
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.64 112.06 143.21 176.03 208.86 213.41 177.47 -43.95%
EPS 10.14 7.85 29.65 27.40 31.50 34.64 15.00 -23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7513 2.5998 1.1523 1.7951 2.6707 3.0299 2.7161 0.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.43 3.36 3.44 3.28 3.45 3.64 4.90 -
P/RPS 4.17 2.73 0.95 1.67 1.48 1.52 2.43 43.47%
P/EPS 30.71 38.93 4.58 10.75 9.82 9.39 28.80 4.38%
EY 3.26 2.57 21.84 9.31 10.19 10.65 3.47 -4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.18 1.64 1.16 1.07 1.59 -20.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 -
Price 3.30 3.58 3.48 3.70 3.30 3.62 3.57 -
P/RPS 4.01 2.90 0.96 1.89 1.42 1.52 1.77 72.75%
P/EPS 29.55 41.48 4.63 12.12 9.39 9.34 20.98 25.73%
EY 3.38 2.41 21.59 8.25 10.65 10.71 4.77 -20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 1.19 1.85 1.11 1.07 1.16 -4.07%

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