[KULIM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.55%
YoY- 257.12%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 835,576 1,042,171 4,387,881 6,919,736 6,629,920 5,486,833 5,408,241 -71.17%
PBT 62,268 214,753 542,782 1,475,686 1,524,860 784,049 746,749 -80.88%
Tax 512,036 793,113 514,600 -389,190 -417,604 -238,653 6,056 1821.19%
NP 574,304 1,007,866 1,057,382 1,086,496 1,107,256 545,396 752,805 -16.49%
-
NP to SH 274,820 565,013 592,617 546,778 508,396 387,438 481,616 -31.18%
-
Tax Rate -822.31% -369.31% -94.81% 26.37% 27.39% 30.44% -0.81% -
Total Cost 261,272 34,305 3,330,498 5,833,240 5,522,664 4,941,437 4,655,436 -85.31%
-
Net Worth 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 11.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 11.75%
NOSH 1,222,508 1,230,797 1,224,416 1,250,063 1,255,918 312,349 312,359 148.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 68.73% 96.71% 24.10% 15.70% 16.70% 9.94% 13.92% -
ROE 6.50% 13.50% 14.85% 14.44% 13.91% 10.76% 13.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.35 84.67 358.37 553.55 527.89 1,756.63 1,731.42 -88.38%
EPS 22.48 45.90 48.40 43.74 40.48 124.04 154.19 -72.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.40 3.26 3.03 2.91 11.53 11.46 -54.96%
Adjusted Per Share Value based on latest NOSH - 1,250,341
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.35 74.03 311.67 491.51 470.93 389.73 384.15 -71.17%
EPS 19.52 40.13 42.09 38.84 36.11 27.52 34.21 -31.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0045 2.9724 2.8353 2.6904 2.596 2.5581 2.5426 11.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.18 4.22 3.36 3.55 3.33 6.37 4.30 -
P/RPS 6.12 4.98 0.94 0.64 0.63 0.36 0.25 741.45%
P/EPS 18.59 9.19 6.94 8.12 8.23 5.14 2.79 253.68%
EY 5.38 10.88 14.40 12.32 12.16 19.47 35.86 -71.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.24 1.03 1.17 1.14 0.55 0.38 116.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 30/11/10 -
Price 4.58 4.53 3.56 3.68 3.30 3.46 6.07 -
P/RPS 6.70 5.35 0.99 0.66 0.63 0.20 0.35 614.31%
P/EPS 20.37 9.87 7.36 8.41 8.15 2.79 3.94 198.69%
EY 4.91 10.13 13.60 11.89 12.27 35.85 25.40 -66.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.33 1.09 1.21 1.13 0.30 0.53 83.63%

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