[KULIM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.02%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,470,251 1,057,246 2,478,249 2,035,738 6,016,036 5,616,873 5,157,037 -18.86%
PBT 183,651 112,970 77,647 261,346 1,111,855 709,787 501,471 -15.40%
Tax 1,309,447 133,744 383,997 398,682 -187,598 -57,137 -112,097 -
NP 1,493,098 246,714 461,644 660,028 924,257 652,650 389,374 25.09%
-
NP to SH 1,456,297 146,638 385,690 371,150 468,864 408,033 198,483 39.37%
-
Tax Rate -713.01% -118.39% -494.54% -152.55% 16.87% 8.05% 22.35% -
Total Cost -22,847 810,532 2,016,605 1,375,710 5,091,779 4,964,223 4,767,663 -
-
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 5,043 - - - - - - -
Div Payout % 0.35% - - - - - - -
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 101.55% 23.34% 18.63% 32.42% 15.36% 11.62% 7.55% -
ROE 29.29% 3.75% 15.26% 5.98% 11.74% 11.40% 6.10% -
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 113.54 82.52 196.12 164.11 491.28 1,798.18 1,669.38 -36.09%
EPS 112.47 11.45 30.52 29.92 38.29 130.63 64.25 9.77%
DPS 0.39 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 - 1,263,615
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 104.43 75.10 176.03 144.60 427.32 398.97 366.31 -18.86%
EPS 103.44 10.42 27.40 26.36 33.30 28.98 14.10 39.37%
DPS 0.36 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 2.69 3.94 1.67 3.00 0.68 0.24 0.22 51.75%
P/EPS 2.71 28.40 10.75 16.48 8.78 3.29 5.76 -11.80%
EY 36.87 3.52 9.31 6.07 11.40 30.38 17.37 13.35%
DY 0.13 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 - 25/11/09 -
Price 3.90 3.42 3.70 4.36 3.56 0.00 3.73 -
P/RPS 3.43 4.14 1.89 2.66 0.72 0.00 0.22 58.02%
P/EPS 3.47 29.88 12.12 14.57 9.30 0.00 5.81 -8.22%
EY 28.84 3.35 8.25 6.86 10.76 0.00 17.23 8.96%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.12 1.85 0.87 1.09 0.00 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