[KULIM] YoY Annualized Quarter 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- 69.76%
YoY- 153.6%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,859,272 835,576 6,629,920 4,935,256 5,265,780 3,411,948 2,281,280 3.83%
PBT 130,488 62,268 1,524,860 600,364 517,288 851,184 307,576 -13.30%
Tax 1,325,140 512,036 -417,604 -138,664 -201,096 -208,340 -88,664 -
NP 1,455,628 574,304 1,107,256 461,700 316,192 642,844 218,912 37.08%
-
NP to SH 1,380,596 274,820 508,396 247,580 97,628 392,772 139,288 46.51%
-
Tax Rate -1,015.53% -822.31% 27.39% 23.10% 38.88% 24.48% 28.83% -
Total Cost 1,403,644 261,272 5,522,664 4,473,556 4,949,588 2,769,104 2,062,368 -6.20%
-
Net Worth 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 9.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 85,236 - -
Div Payout % - - - - - 21.70% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 9.79%
NOSH 1,258,306 1,222,508 1,255,918 312,285 302,441 284,123 277,245 28.64%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 50.91% 68.73% 16.70% 9.36% 6.00% 18.84% 9.60% -
ROE 32.37% 6.50% 13.91% 7.93% 3.09% 14.02% 5.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 227.23 68.35 527.89 1,580.37 1,741.09 1,200.87 822.84 -19.28%
EPS 109.72 22.48 40.48 65.60 32.28 138.24 50.24 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 3.39 3.46 2.91 10.00 10.45 9.86 8.78 -14.65%
Adjusted Per Share Value based on latest NOSH - 312,285
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 203.10 59.35 470.93 350.56 374.03 242.35 162.04 3.83%
EPS 98.06 19.52 36.11 17.59 6.93 27.90 9.89 46.52%
DPS 0.00 0.00 0.00 0.00 0.00 6.05 0.00 -
NAPS 3.0299 3.0045 2.596 2.2182 2.2449 1.9899 1.729 9.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.64 4.18 3.33 3.56 2.49 3.97 3.53 -
P/RPS 1.60 6.12 0.63 0.23 0.14 0.33 0.43 24.45%
P/EPS 3.32 18.59 8.23 4.49 7.71 2.87 7.03 -11.74%
EY 30.14 5.38 12.16 22.27 12.96 34.82 14.23 13.31%
DY 0.00 0.00 0.00 0.00 0.00 7.56 0.00 -
P/NAPS 1.07 1.21 1.14 0.36 0.24 0.40 0.40 17.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 27/05/11 27/05/10 26/05/09 26/05/08 24/05/07 -
Price 3.62 4.58 3.30 3.66 3.12 4.32 3.78 -
P/RPS 1.59 6.70 0.63 0.23 0.18 0.36 0.46 22.93%
P/EPS 3.30 20.37 8.15 4.62 9.67 3.13 7.52 -12.81%
EY 30.31 4.91 12.27 21.66 10.35 32.00 13.29 14.71%
DY 0.00 0.00 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 1.07 1.32 1.13 0.37 0.30 0.44 0.43 16.39%

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