[KULIM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.45%
YoY- -31.39%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Revenue 5,488,939 5,616,873 5,711,906 5,792,141 6,046,155 5,801,908 5,157,037 5.10%
PBT 777,896 709,787 604,558 603,723 553,181 532,778 501,471 42.00%
Tax -82,070 -57,137 -231,460 -202,576 -193,955 -182,550 -112,097 -22.04%
NP 695,826 652,650 373,098 401,147 359,226 350,228 389,374 58.99%
-
NP to SH 385,613 408,033 161,293 190,347 159,348 136,933 198,483 69.96%
-
Tax Rate 10.55% 8.05% 38.29% 33.55% 35.06% 34.26% 22.35% -
Total Cost 4,793,113 4,964,223 5,338,808 5,390,994 5,686,929 5,451,680 4,767,663 0.42%
-
Net Worth 3,437,238 3,579,700 3,341,023 3,122,855 3,267,656 3,285,403 3,252,914 4.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Net Worth 3,437,238 3,579,700 3,341,023 3,122,855 3,267,656 3,285,403 3,252,914 4.50%
NOSH 312,476 312,364 312,537 312,285 308,852 308,778 308,918 0.91%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
NP Margin 12.68% 11.62% 6.53% 6.93% 5.94% 6.04% 7.55% -
ROE 11.22% 11.40% 4.83% 6.10% 4.88% 4.17% 6.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
RPS 1,756.59 1,798.18 1,827.59 1,854.76 1,957.62 1,878.99 1,669.38 4.15%
EPS 123.41 130.63 51.61 60.95 51.59 44.35 64.25 68.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.00 11.46 10.69 10.00 10.58 10.64 10.53 3.54%
Adjusted Per Share Value based on latest NOSH - 312,285
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
RPS 389.88 398.97 405.72 411.42 429.46 412.11 366.31 5.10%
EPS 27.39 28.98 11.46 13.52 11.32 9.73 14.10 69.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4415 2.5427 2.3732 2.2182 2.321 2.3336 2.3106 4.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 -
Price 6.37 4.30 3.72 3.56 3.78 3.75 3.70 -
P/RPS 0.36 0.24 0.20 0.19 0.19 0.20 0.22 48.19%
P/EPS 5.16 3.29 7.21 5.84 7.33 8.46 5.76 -8.41%
EY 19.37 30.38 13.87 17.12 13.65 11.83 17.37 9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.35 0.36 0.36 0.35 0.35 49.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Date 28/02/11 - - - - 25/02/10 25/11/09 -
Price 3.46 0.00 0.00 0.00 0.00 3.56 3.73 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.19 0.22 -7.32%
P/EPS 2.80 0.00 0.00 0.00 0.00 8.03 5.81 -44.17%
EY 35.67 0.00 0.00 0.00 0.00 12.46 17.23 78.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.00 0.00 0.00 0.33 0.35 -9.23%

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