[KULIM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.64%
YoY- -58.48%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,035,893 1,042,171 5,486,833 5,806,205 3,989,338 2,741,489 1,836,531 8.72%
PBT 336,326 214,753 784,049 521,865 667,849 558,793 221,558 7.19%
Tax 99,418 793,113 -238,653 -169,954 -141,296 -43,719 -51,617 -
NP 435,744 1,007,866 545,396 351,911 526,553 515,074 169,941 16.97%
-
NP to SH 211,211 565,013 387,438 145,837 351,228 426,823 127,648 8.74%
-
Tax Rate -29.56% -369.31% 30.44% 32.57% 21.16% 7.82% 23.30% -
Total Cost 2,600,149 34,305 4,941,437 5,454,294 3,462,785 2,226,415 1,666,590 7.68%
-
Net Worth 3,302,350 4,184,712 3,601,386 3,267,588 3,160,015 2,784,608 2,701,874 3.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 21,202 26,567 -
Div Payout % - - - - - 4.97% 20.81% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,302,350 4,184,712 3,601,386 3,267,588 3,160,015 2,784,608 2,701,874 3.39%
NOSH 1,241,484 1,230,797 312,349 308,845 300,096 282,701 265,671 29.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.35% 96.71% 9.94% 6.06% 13.20% 18.79% 9.25% -
ROE 6.40% 13.50% 10.76% 4.46% 11.11% 15.33% 4.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 244.54 84.67 1,756.63 1,879.97 1,329.35 969.75 691.28 -15.88%
EPS 16.84 45.90 124.04 47.22 117.04 150.91 48.04 -16.01%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 10.00 -
NAPS 2.66 3.40 11.53 10.58 10.53 9.85 10.17 -20.01%
Adjusted Per Share Value based on latest NOSH - 308,852
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 215.64 74.03 389.73 412.42 283.37 194.73 130.45 8.72%
EPS 15.00 40.13 27.52 10.36 24.95 30.32 9.07 8.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.51 1.89 -
NAPS 2.3457 2.9724 2.5581 2.321 2.2446 1.9779 1.9192 3.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.90 4.22 6.37 3.78 2.29 3.97 2.60 -
P/RPS 2.00 4.98 0.36 0.20 0.17 0.41 0.38 31.85%
P/EPS 28.80 9.19 5.14 8.01 1.96 2.63 5.41 32.10%
EY 3.47 10.88 19.47 12.49 51.11 38.03 18.48 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 1.89 3.85 -
P/NAPS 1.84 1.24 0.55 0.36 0.22 0.40 0.26 38.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 - 27/02/09 28/02/08 06/03/07 -
Price 3.57 4.53 3.46 0.00 2.49 4.60 2.90 -
P/RPS 1.46 5.35 0.20 0.00 0.19 0.47 0.42 23.05%
P/EPS 20.98 9.87 2.79 0.00 2.13 3.05 6.04 23.03%
EY 4.77 10.13 35.85 0.00 47.00 32.82 16.57 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 1.63 3.45 -
P/NAPS 1.34 1.33 0.30 0.00 0.24 0.47 0.29 29.02%

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