[KULIM] YoY Quarter Result on 30-Dec-2009 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Dec-2009 [#4]
Profit Trend
QoQ- -13.25%
YoY- -61.88%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 714,029 251,251 1,430,651 1,556,396 911,525 866,786 517,988 5.49%
PBT -23,377 8,218 223,986 160,639 129,332 231,944 57,326 -
Tax 13,923 206,612 -91,584 -74,275 -3,822 -16,466 -14,251 -
NP -9,454 214,830 132,402 86,364 125,510 215,478 43,075 -
-
NP to SH -39,390 120,551 26,248 37,918 99,468 170,003 27,742 -
-
Tax Rate - -2,514.14% 40.89% 46.24% 2.96% 7.10% 24.86% -
Total Cost 723,483 36,421 1,298,249 1,470,032 786,015 651,308 474,913 7.26%
-
Net Worth 3,823,768 3,691,656 3,602,850 3,285,403 3,000,748 3,530,657 2,346,378 8.47%
Dividend
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 13,286 -
Div Payout % - - - - - - 47.89% -
Equity
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,823,768 3,691,656 3,602,850 3,285,403 3,000,748 3,530,657 2,346,378 8.47%
NOSH 1,241,483 1,230,552 312,476 308,778 300,074 282,678 265,727 29.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.32% 85.50% 9.25% 5.55% 13.77% 24.86% 8.32% -
ROE -1.03% 3.27% 0.73% 1.15% 3.31% 4.82% 1.18% -
Per Share
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.51 20.42 457.84 504.05 303.77 306.63 194.93 -18.39%
EPS -0.76 9.79 8.40 12.28 33.15 60.14 10.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.08 3.00 11.53 10.64 10.00 12.49 8.83 -16.08%
Adjusted Per Share Value based on latest NOSH - 308,778
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.72 17.85 101.62 110.55 64.75 61.57 36.79 5.49%
EPS -2.80 8.56 1.86 2.69 7.07 12.08 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 2.7161 2.6222 2.5591 2.3336 2.1315 2.5079 1.6667 8.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.90 4.22 6.37 3.75 2.29 3.97 2.60 -
P/RPS 8.52 20.67 1.39 0.74 0.75 1.29 1.33 36.24%
P/EPS -154.44 43.08 75.83 30.54 6.91 6.60 24.90 -
EY -0.65 2.32 1.32 3.27 14.47 15.15 4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 1.59 1.41 0.55 0.35 0.23 0.32 0.29 32.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 06/03/07 -
Price 3.57 4.53 3.46 3.56 2.49 4.60 2.90 -
P/RPS 6.21 22.19 0.76 0.71 0.82 1.50 1.49 26.83%
P/EPS -112.52 46.24 41.19 28.99 7.51 7.65 27.78 -
EY -0.89 2.16 2.43 3.45 13.31 13.07 3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
P/NAPS 1.16 1.51 0.30 0.33 0.25 0.37 0.33 23.28%

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