[KULIM] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.94%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 263,592 257,111 719,297 1,123,410 1,461,363 1,441,239 1,080,746 -20.94%
PBT 15,255 34,946 82,202 156,178 265,868 143,268 126,973 -29.74%
Tax 13,780 -19,747 39,963 93,609 100,048 -31,956 -29,262 -
NP 29,035 15,199 122,165 249,787 365,916 111,312 97,711 -18.30%
-
NP to SH 17,681 13,818 71,534 171,073 284,658 43,712 63,624 -19.21%
-
Tax Rate -90.33% 56.51% -48.62% -59.94% -37.63% 22.31% 23.05% -
Total Cost 234,557 241,912 597,132 873,623 1,095,447 1,329,927 983,035 -21.23%
-
Net Worth 3,907,757 2,527,230 6,202,200 3,992,111 3,579,700 3,252,914 3,139,104 3.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 22,551 -
Div Payout % - - - - - - 35.44% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,907,757 2,527,230 6,202,200 3,992,111 3,579,700 3,252,914 3,139,104 3.71%
NOSH 1,281,231 1,263,615 1,240,440 1,224,574 312,364 308,918 300,680 27.31%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.02% 5.91% 16.98% 22.23% 25.04% 7.72% 9.04% -
ROE 0.45% 0.55% 1.15% 4.29% 7.95% 1.34% 2.03% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.57 20.35 57.99 91.74 467.84 466.54 359.43 -37.90%
EPS 1.38 1.09 5.76 13.97 91.13 14.15 21.16 -36.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 3.05 2.00 5.00 3.26 11.46 10.53 10.44 -18.53%
Adjusted Per Share Value based on latest NOSH - 1,224,574
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.72 18.26 51.09 79.80 103.80 102.37 76.77 -20.95%
EPS 1.26 0.98 5.08 12.15 20.22 3.10 4.52 -19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 2.7757 1.7951 4.4055 2.8356 2.5427 2.3106 2.2297 3.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.25 3.28 4.93 3.36 4.30 3.70 2.75 -
P/RPS 15.80 16.12 8.50 3.66 0.92 0.79 0.77 65.42%
P/EPS 235.51 299.95 85.49 24.05 4.72 26.15 13.00 62.02%
EY 0.42 0.33 1.17 4.16 21.19 3.82 7.69 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 1.07 1.64 0.99 1.03 0.38 0.35 0.26 26.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 29/11/12 25/11/11 30/11/10 25/11/09 27/11/08 -
Price 3.42 3.70 4.36 3.56 6.07 3.73 2.40 -
P/RPS 16.62 18.18 7.52 3.88 1.30 0.80 0.67 70.73%
P/EPS 247.83 338.35 75.60 25.48 6.66 26.36 11.34 67.16%
EY 0.40 0.30 1.32 3.92 15.01 3.79 8.82 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 1.12 1.85 0.87 1.09 0.53 0.35 0.23 30.17%

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