[KULIM] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 804.83%
YoY- 1245.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,487,347 1,470,251 1,326,878 1,080,879 1,088,907 1,057,246 1,050,765 25.98%
PBT 162,506 183,651 108,922 96,889 92,504 112,970 132,661 14.44%
Tax 1,255,013 1,309,447 1,323,889 1,496,357 215,937 133,744 100,217 436.79%
NP 1,417,519 1,493,098 1,432,811 1,593,246 308,441 246,714 232,878 232.28%
-
NP to SH 1,410,263 1,456,297 1,387,091 1,486,669 164,303 146,638 142,775 358.44%
-
Tax Rate -772.29% -713.01% -1,215.45% -1,544.40% -233.44% -118.39% -75.54% -
Total Cost 69,828 -22,847 -105,933 -512,367 780,466 810,532 817,887 -80.52%
-
Net Worth 4,960,099 4,972,370 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 17.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,043 5,043 5,043 5,043 - - - -
Div Payout % 0.36% 0.35% 0.36% 0.34% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,960,099 4,972,370 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 17.87%
NOSH 1,285,000 1,294,888 1,273,333 1,327,189 1,304,576 1,281,231 1,278,337 0.34%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 95.31% 101.55% 107.98% 147.40% 28.33% 23.34% 22.16% -
ROE 28.43% 29.29% 29.13% 30.61% 4.20% 3.75% 3.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 115.75 113.54 104.21 81.44 83.47 82.52 82.20 25.55%
EPS 109.75 112.47 108.93 112.02 12.59 11.45 11.17 356.83%
DPS 0.39 0.39 0.40 0.38 0.00 0.00 0.00 -
NAPS 3.86 3.84 3.74 3.66 3.00 3.05 3.03 17.46%
Adjusted Per Share Value based on latest NOSH - 1,327,189
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 105.65 104.43 94.25 76.78 77.35 75.10 74.64 25.98%
EPS 100.17 103.44 98.53 105.60 11.67 10.42 10.14 358.48%
DPS 0.36 0.36 0.36 0.36 0.00 0.00 0.00 -
NAPS 3.5232 3.5319 3.3827 3.4503 2.78 2.7757 2.7513 17.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.77 3.05 2.50 2.74 3.00 3.25 3.43 -
P/RPS 3.26 2.69 2.40 3.36 3.59 3.94 4.17 -15.09%
P/EPS 3.44 2.71 2.29 2.45 23.82 28.40 30.71 -76.66%
EY 29.11 36.87 43.57 40.88 4.20 3.52 3.26 328.69%
DY 0.10 0.13 0.16 0.14 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 0.67 0.75 1.00 1.07 1.13 -9.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 -
Price 3.87 3.90 2.70 2.55 3.28 3.42 3.30 -
P/RPS 3.34 3.43 2.59 3.13 3.93 4.14 4.01 -11.44%
P/EPS 3.53 3.47 2.48 2.28 26.04 29.88 29.55 -75.65%
EY 28.36 28.84 40.35 43.93 3.84 3.35 3.38 311.31%
DY 0.10 0.10 0.15 0.15 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.72 0.70 1.09 1.12 1.09 -5.56%

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