[KULIM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -38.16%
YoY- 38.43%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,014,218 3,205,134 6,919,736 5,189,636 5,608,548 3,994,134 2,485,350 3.26%
PBT 132,156 555,000 1,475,686 588,390 457,744 823,090 325,218 -13.92%
Tax 779,642 91,066 -389,190 -191,012 -152,638 -216,424 -90,258 -
NP 911,798 646,066 1,086,496 397,378 305,106 606,666 234,960 25.33%
-
NP to SH 822,524 358,130 546,778 153,108 110,606 376,268 152,082 32.45%
-
Tax Rate -589.94% -16.41% 26.37% 32.46% 33.35% 26.29% 27.75% -
Total Cost 2,102,420 2,559,068 5,833,240 4,792,258 5,303,442 3,387,468 2,250,390 -1.12%
-
Net Worth 3,761,696 4,887,684 3,787,693 3,338,891 3,234,237 3,066,131 2,478,869 7.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,761,696 4,887,684 3,787,693 3,338,891 3,234,237 3,066,131 2,478,869 7.19%
NOSH 1,262,314 1,221,921 1,250,063 312,337 308,610 299,719 279,151 28.56%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 30.25% 20.16% 15.70% 7.66% 5.44% 15.19% 9.45% -
ROE 21.87% 7.33% 14.44% 4.59% 3.42% 12.27% 6.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 238.79 262.30 553.55 1,661.55 1,817.36 1,332.62 890.32 -19.67%
EPS 65.16 49.54 43.74 49.02 35.84 125.54 54.48 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 4.00 3.03 10.69 10.48 10.23 8.88 -16.62%
Adjusted Per Share Value based on latest NOSH - 312,537
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 214.10 227.66 491.51 368.62 398.38 283.71 176.54 3.26%
EPS 58.42 25.44 38.84 10.88 7.86 26.73 10.80 32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.672 3.4718 2.6904 2.3716 2.2973 2.1779 1.7608 7.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.45 4.70 3.55 3.72 3.12 4.85 3.67 -
P/RPS 1.44 1.79 0.64 0.22 0.17 0.36 0.41 23.26%
P/EPS 5.29 16.04 8.12 7.59 8.71 3.86 6.74 -3.95%
EY 18.89 6.24 12.32 13.18 11.49 25.88 14.84 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.18 1.17 0.35 0.30 0.47 0.41 18.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 30/08/10 27/08/09 29/08/08 30/08/07 -
Price 3.30 5.19 3.68 4.22 3.70 3.80 2.95 -
P/RPS 1.38 1.98 0.66 0.25 0.20 0.29 0.33 26.90%
P/EPS 5.06 17.71 8.41 8.61 10.32 3.03 5.41 -1.10%
EY 19.75 5.65 11.89 11.62 9.69 33.04 18.47 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.21 0.39 0.35 0.37 0.33 22.38%

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