[KULIM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.45%
YoY- -31.39%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,004,440 3,385,943 5,912,605 5,792,141 4,452,796 3,047,929 2,034,695 6.70%
PBT 246,806 536,591 1,009,020 603,723 584,376 694,211 222,079 1.77%
Tax 409,269 338,036 -151,805 -202,576 -139,485 -61,227 -58,345 -
NP 656,075 874,627 857,215 401,147 444,891 632,984 163,734 26.00%
-
NP to SH 487,653 506,619 450,817 190,347 277,441 467,754 108,569 28.42%
-
Tax Rate -165.83% -63.00% 15.04% 33.55% 23.87% 8.82% 26.27% -
Total Cost 2,348,365 2,511,316 5,055,390 5,390,994 4,007,905 2,414,945 1,870,961 3.85%
-
Net Worth 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 9.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 85,139 42,310 26,506 -
Div Payout % - - - - 30.69% 9.05% 24.41% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 9.79%
NOSH 1,258,306 1,222,508 1,255,918 312,285 302,441 284,123 277,245 28.64%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.84% 25.83% 14.50% 6.93% 9.99% 20.77% 8.05% -
ROE 11.43% 11.98% 12.34% 6.10% 8.78% 16.70% 4.46% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 238.77 276.97 470.78 1,854.76 1,472.29 1,072.75 733.90 -17.05%
EPS 38.75 41.44 35.90 60.95 91.73 164.63 39.16 -0.17%
DPS 0.00 0.00 0.00 0.00 28.34 15.00 9.56 -
NAPS 3.39 3.46 2.91 10.00 10.45 9.86 8.78 -14.65%
Adjusted Per Share Value based on latest NOSH - 312,285
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 213.41 240.51 419.98 411.42 316.29 216.50 144.53 6.70%
EPS 34.64 35.99 32.02 13.52 19.71 33.22 7.71 28.42%
DPS 0.00 0.00 0.00 0.00 6.05 3.01 1.88 -
NAPS 3.0299 3.0045 2.596 2.2182 2.2449 1.9899 1.729 9.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.64 4.18 3.33 3.56 2.49 3.97 3.53 -
P/RPS 1.52 1.51 0.71 0.19 0.17 0.37 0.48 21.15%
P/EPS 9.39 10.09 9.28 5.84 2.71 2.41 9.01 0.69%
EY 10.65 9.91 10.78 17.12 36.84 41.47 11.09 -0.67%
DY 0.00 0.00 0.00 0.00 11.38 3.78 2.71 -
P/NAPS 1.07 1.21 1.14 0.36 0.24 0.40 0.40 17.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 27/05/11 - 26/05/09 26/05/08 24/05/07 -
Price 3.62 4.58 3.30 0.00 3.12 4.32 3.78 -
P/RPS 1.52 1.65 0.70 0.00 0.21 0.40 0.52 19.55%
P/EPS 9.34 11.05 9.19 0.00 3.40 2.62 9.65 -0.54%
EY 10.71 9.05 10.88 0.00 29.40 38.11 10.36 0.55%
DY 0.00 0.00 0.00 0.00 9.08 3.47 2.53 -
P/NAPS 1.07 1.32 1.13 0.00 0.30 0.44 0.43 16.39%

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