[KULIM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.36%
YoY- -60.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,095,818 4,387,881 5,408,241 5,660,684 4,103,750 2,545,524 1,761,060 9.84%
PBT 479,604 542,782 746,749 496,185 718,024 440,176 221,380 13.73%
Tax 113,994 514,600 6,056 -144,366 -183,298 -21,132 -50,366 -
NP 593,598 1,057,382 752,805 351,818 534,725 419,044 171,013 23.02%
-
NP to SH 334,133 592,617 481,616 132,020 335,677 315,137 133,792 16.46%
-
Tax Rate -23.77% -94.81% -0.81% 29.10% 25.53% 4.80% 22.75% -
Total Cost 2,502,220 3,330,498 4,655,436 5,308,865 3,569,025 2,126,480 1,590,046 7.84%
-
Net Worth 6,205,613 3,991,596 3,579,634 3,252,114 3,138,332 2,640,768 3,058,430 12.50%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 60,121 28,003 17,622 -
Div Payout % - - - - 17.91% 8.89% 13.17% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,205,613 3,991,596 3,579,634 3,252,114 3,138,332 2,640,768 3,058,430 12.50%
NOSH 1,241,122 1,224,416 312,359 308,842 300,606 280,039 264,341 29.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.17% 24.10% 13.92% 6.22% 13.03% 16.46% 9.71% -
ROE 5.38% 14.85% 13.45% 4.06% 10.70% 11.93% 4.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 249.44 358.37 1,731.42 1,832.87 1,365.16 908.99 666.21 -15.09%
EPS 26.92 48.40 154.19 42.75 111.67 112.53 50.61 -9.97%
DPS 0.00 0.00 0.00 0.00 20.00 10.00 6.67 -
NAPS 5.00 3.26 11.46 10.53 10.44 9.43 11.57 -13.03%
Adjusted Per Share Value based on latest NOSH - 308,918
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 219.90 311.67 384.15 402.08 291.49 180.81 125.09 9.84%
EPS 23.73 42.09 34.21 9.38 23.84 22.38 9.50 16.46%
DPS 0.00 0.00 0.00 0.00 4.27 1.99 1.25 -
NAPS 4.4079 2.8353 2.5426 2.31 2.2292 1.8758 2.1724 12.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.93 3.36 4.30 3.70 2.75 3.40 2.10 -
P/RPS 1.98 0.94 0.25 0.20 0.20 0.37 0.32 35.45%
P/EPS 18.31 6.94 2.79 8.66 2.46 3.02 4.15 28.03%
EY 5.46 14.40 35.86 11.55 40.61 33.10 24.10 -21.90%
DY 0.00 0.00 0.00 0.00 7.27 2.94 3.17 -
P/NAPS 0.99 1.03 0.38 0.35 0.26 0.36 0.18 32.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 30/11/10 25/11/09 27/11/08 29/11/07 28/11/06 -
Price 4.36 3.56 6.07 3.73 2.40 3.75 2.67 -
P/RPS 1.75 0.99 0.35 0.20 0.18 0.41 0.40 27.85%
P/EPS 16.20 7.36 3.94 8.73 2.15 3.33 5.28 20.52%
EY 6.17 13.60 25.40 11.46 46.53 30.01 18.96 -17.05%
DY 0.00 0.00 0.00 0.00 8.33 2.67 2.50 -
P/NAPS 0.87 1.09 0.53 0.35 0.23 0.40 0.23 24.79%

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