[KULIM] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -82.04%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 406,965 263,592 257,111 719,297 1,123,410 1,461,363 1,441,239 -18.99%
PBT 89,984 15,255 34,946 82,202 156,178 265,868 143,268 -7.45%
Tax -662 13,780 -19,747 39,963 93,609 100,048 -31,956 -47.57%
NP 89,322 29,035 15,199 122,165 249,787 365,916 111,312 -3.60%
-
NP to SH 86,887 17,681 13,818 71,534 171,073 284,658 43,712 12.12%
-
Tax Rate 0.74% -90.33% 56.51% -48.62% -59.94% -37.63% 22.31% -
Total Cost 317,643 234,557 241,912 597,132 873,623 1,095,447 1,329,927 -21.22%
-
Net Worth 4,972,370 3,907,757 2,527,230 6,202,200 3,992,111 3,579,700 3,252,914 7.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,972,370 3,907,757 2,527,230 6,202,200 3,992,111 3,579,700 3,252,914 7.32%
NOSH 1,294,888 1,281,231 1,263,615 1,240,440 1,224,574 312,364 308,918 26.96%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.95% 11.02% 5.91% 16.98% 22.23% 25.04% 7.72% -
ROE 1.75% 0.45% 0.55% 1.15% 4.29% 7.95% 1.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.43 20.57 20.35 57.99 91.74 467.84 466.54 -36.19%
EPS 6.71 1.38 1.09 5.76 13.97 91.13 14.15 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.05 2.00 5.00 3.26 11.46 10.53 -15.46%
Adjusted Per Share Value based on latest NOSH - 1,281,231
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.91 18.72 18.26 51.09 79.80 103.80 102.37 -18.99%
EPS 6.17 1.26 0.98 5.08 12.15 20.22 3.10 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5319 2.7757 1.7951 4.4055 2.8356 2.5427 2.3106 7.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.05 3.25 3.28 4.93 3.36 4.30 3.70 -
P/RPS 9.70 15.80 16.12 8.50 3.66 0.92 0.79 51.85%
P/EPS 45.45 235.51 299.95 85.49 24.05 4.72 26.15 9.64%
EY 2.20 0.42 0.33 1.17 4.16 21.19 3.82 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.07 1.64 0.99 1.03 0.38 0.35 14.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 28/11/13 29/11/12 25/11/11 30/11/10 25/11/09 -
Price 3.90 3.42 3.70 4.36 3.56 6.07 3.73 -
P/RPS 12.41 16.62 18.18 7.52 3.88 1.30 0.80 57.89%
P/EPS 58.12 247.83 338.35 75.60 25.48 6.66 26.36 14.07%
EY 1.72 0.40 0.30 1.32 3.92 15.01 3.79 -12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.12 1.85 0.87 1.09 0.53 0.35 19.50%

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