[KULIM] YoY Annualized Quarter 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- -28.89%
YoY- 75.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,582,157 1,082,033 1,014,914 3,095,818 4,387,881 5,408,241 5,660,684 -19.13%
PBT 213,853 96,362 84,268 479,604 542,782 746,749 496,185 -13.08%
Tax 1,719,820 257,768 562,006 113,994 514,600 6,056 -144,366 -
NP 1,933,673 354,130 646,274 593,598 1,057,382 752,805 351,818 32.82%
-
NP to SH 1,928,324 205,665 584,905 334,133 592,617 481,616 132,020 56.31%
-
Tax Rate -804.21% -267.50% -666.93% -23.77% -94.81% -0.81% 29.10% -
Total Cost -351,516 727,902 368,640 2,502,220 3,330,498 4,655,436 5,308,865 -
-
Net Worth 4,975,427 3,900,990 2,525,473 6,205,613 3,991,596 3,579,634 3,252,114 7.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 6,564 - - - - - - -
Div Payout % 0.34% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,975,427 3,900,990 2,525,473 6,205,613 3,991,596 3,579,634 3,252,114 7.34%
NOSH 1,295,684 1,279,013 1,262,736 1,241,122 1,224,416 312,359 308,842 26.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 122.22% 32.73% 63.68% 19.17% 24.10% 13.92% 6.22% -
ROE 38.76% 5.27% 23.16% 5.38% 14.85% 13.45% 4.06% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 122.11 84.60 80.37 249.44 358.37 1,731.42 1,832.87 -36.31%
EPS 148.83 16.08 46.32 26.92 48.40 154.19 42.75 23.09%
DPS 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.05 2.00 5.00 3.26 11.46 10.53 -15.46%
Adjusted Per Share Value based on latest NOSH - 1,263,615
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 112.38 76.86 72.09 219.90 311.67 384.15 402.08 -19.13%
EPS 136.97 14.61 41.55 23.73 42.09 34.21 9.38 56.30%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5341 2.7709 1.7939 4.4079 2.8353 2.5426 2.31 7.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.05 3.25 3.28 4.93 3.36 4.30 3.70 -
P/RPS 2.50 3.84 4.08 1.98 0.94 0.25 0.20 52.31%
P/EPS 2.05 20.21 7.08 18.31 6.94 2.79 8.66 -21.34%
EY 48.80 4.95 14.12 5.46 14.40 35.86 11.55 27.13%
DY 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.07 1.64 0.99 1.03 0.38 0.35 14.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 28/11/13 29/11/12 25/11/11 30/11/10 25/11/09 -
Price 3.90 3.42 3.70 4.36 3.56 6.07 3.73 -
P/RPS 3.19 4.04 4.60 1.75 0.99 0.35 0.20 58.62%
P/EPS 2.62 21.27 7.99 16.20 7.36 3.94 8.73 -18.16%
EY 38.16 4.70 12.52 6.17 13.60 25.40 11.46 22.18%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.12 1.85 0.87 1.09 0.53 0.35 19.50%

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