[KULIM] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -87.84%
YoY- -45.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 268,170 276,198 714,818 208,894 1,657,480 1,233,814 1,316,445 -23.28%
PBT 24,584 20,199 32,622 15,567 381,215 150,091 129,322 -24.16%
Tax 1,326,935 46,515 331,285 128,009 -104,401 -34,666 -50,274 -
NP 1,351,519 66,714 363,907 143,576 276,814 115,425 79,048 60.47%
-
NP to SH 1,360,502 38,136 345,149 68,705 127,099 61,895 24,407 95.38%
-
Tax Rate -5,397.56% -230.28% -1,015.53% -822.31% 27.39% 23.10% 38.88% -
Total Cost -1,083,349 209,484 350,911 65,318 1,380,666 1,118,389 1,237,397 -
-
Net Worth 4,857,513 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 7.42%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 5,043 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,857,513 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 7.42%
NOSH 1,327,189 1,279,731 1,258,306 1,222,508 1,255,918 312,285 302,441 27.93%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 503.98% 24.15% 50.91% 68.73% 16.70% 9.36% 6.00% -
ROE 28.01% 1.04% 8.09% 1.62% 3.48% 1.98% 0.77% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.21 21.58 56.81 17.09 131.97 395.09 435.27 -40.03%
EPS 102.51 2.98 27.43 5.62 10.12 16.40 8.07 52.72%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 2.86 3.39 3.46 2.91 10.00 10.45 -16.03%
Adjusted Per Share Value based on latest NOSH - 1,222,508
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.05 19.62 50.77 14.84 117.73 87.64 93.51 -23.28%
EPS 96.64 2.71 24.52 4.88 9.03 4.40 1.73 95.45%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4503 2.5998 3.0299 3.0045 2.596 2.2182 2.2449 7.42%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.74 3.36 3.64 4.18 3.33 3.56 2.49 -
P/RPS 13.56 15.57 6.41 24.46 2.52 0.90 0.57 69.54%
P/EPS 2.67 112.75 13.27 74.38 32.91 17.96 30.86 -33.48%
EY 37.41 0.89 7.54 1.34 3.04 5.57 3.24 50.31%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.17 1.07 1.21 1.14 0.36 0.24 20.90%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 27/05/10 26/05/09 -
Price 2.55 3.58 3.62 4.58 3.30 3.66 3.12 -
P/RPS 12.62 16.59 6.37 26.80 2.50 0.93 0.72 61.13%
P/EPS 2.49 120.13 13.20 81.49 32.61 18.47 38.66 -36.67%
EY 40.20 0.83 7.58 1.23 3.07 5.42 2.59 57.90%
DY 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.25 1.07 1.32 1.13 0.37 0.30 15.15%

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