[KULIM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -38.16%
YoY- 38.43%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Revenue 6,629,920 5,486,833 5,408,241 5,189,636 4,935,256 5,806,205 5,801,909 11.26%
PBT 1,524,860 784,049 746,749 588,390 600,364 521,865 532,779 132.03%
Tax -417,604 -238,653 6,056 -191,012 -138,664 -169,954 -172,386 103.03%
NP 1,107,256 545,396 752,805 397,378 461,700 351,911 360,393 145.57%
-
NP to SH 508,396 387,438 481,616 153,108 247,580 145,837 142,085 177.43%
-
Tax Rate 27.39% 30.44% -0.81% 32.46% 23.10% 32.57% 32.36% -
Total Cost 5,522,664 4,941,437 4,655,436 4,792,258 4,473,556 5,454,294 5,441,516 1.19%
-
Net Worth 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 8.87%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Net Worth 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 8.87%
NOSH 1,255,918 312,349 312,359 312,337 312,285 308,845 308,880 207.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
NP Margin 16.70% 9.94% 13.92% 7.66% 9.36% 6.06% 6.21% -
ROE 13.91% 10.76% 13.45% 4.59% 7.93% 4.46% 4.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
RPS 527.89 1,756.63 1,731.42 1,661.55 1,580.37 1,879.97 1,878.37 -63.79%
EPS 40.48 124.04 154.19 49.02 65.60 47.22 46.00 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 11.53 11.46 10.69 10.00 10.58 10.64 -64.57%
Adjusted Per Share Value based on latest NOSH - 312,537
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
RPS 470.93 389.73 384.15 368.62 350.56 412.42 412.11 11.27%
EPS 36.11 27.52 34.21 10.88 17.59 10.36 10.09 177.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.5581 2.5426 2.3716 2.2182 2.321 2.3344 8.87%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 -
Price 3.33 6.37 4.30 3.72 3.56 3.78 3.75 -
P/RPS 0.63 0.36 0.25 0.22 0.23 0.20 0.20 150.53%
P/EPS 8.23 5.14 2.79 7.59 4.49 8.01 8.15 0.78%
EY 12.16 19.47 35.86 13.18 22.27 12.49 12.27 -0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.55 0.38 0.35 0.36 0.36 0.35 157.33%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Date 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 - 25/02/10 -
Price 3.30 3.46 6.07 4.22 3.66 0.00 3.56 -
P/RPS 0.63 0.20 0.35 0.25 0.23 0.00 0.19 161.03%
P/EPS 8.15 2.79 3.94 8.61 4.62 0.00 7.74 4.21%
EY 12.27 35.85 25.40 11.62 21.66 0.00 12.92 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.30 0.53 0.39 0.37 0.00 0.33 167.84%

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