[KULIM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.31%
YoY- -34.5%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,859,272 3,035,893 3,095,818 3,205,134 835,576 1,042,171 4,387,881 -24.81%
PBT 130,488 336,326 479,604 555,000 62,268 214,753 542,782 -61.30%
Tax 1,325,140 99,418 113,994 91,066 512,036 793,113 514,600 87.76%
NP 1,455,628 435,744 593,598 646,066 574,304 1,007,866 1,057,382 23.72%
-
NP to SH 1,380,596 211,211 334,133 358,130 274,820 565,013 592,617 75.64%
-
Tax Rate -1,015.53% -29.56% -23.77% -16.41% -822.31% -369.31% -94.81% -
Total Cost 1,403,644 2,600,149 2,502,220 2,559,068 261,272 34,305 3,330,498 -43.75%
-
Net Worth 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 4.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 4.52%
NOSH 1,258,306 1,241,484 1,241,122 1,221,921 1,222,508 1,230,797 1,224,416 1.83%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 50.91% 14.35% 19.17% 20.16% 68.73% 96.71% 24.10% -
ROE 32.37% 6.40% 5.38% 7.33% 6.50% 13.50% 14.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 227.23 244.54 249.44 262.30 68.35 84.67 358.37 -26.17%
EPS 109.72 16.84 26.92 49.54 22.48 45.90 48.40 72.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 2.66 5.00 4.00 3.46 3.40 3.26 2.63%
Adjusted Per Share Value based on latest NOSH - 1,221,900
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 203.10 215.64 219.90 227.66 59.35 74.03 311.67 -24.81%
EPS 98.06 15.00 23.73 25.44 19.52 40.13 42.09 75.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0299 2.3457 4.4079 3.4718 3.0045 2.9724 2.8353 4.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.64 4.90 4.93 4.70 4.18 4.22 3.36 -
P/RPS 1.60 2.00 1.98 1.79 6.12 4.98 0.94 42.51%
P/EPS 3.32 28.80 18.31 16.04 18.59 9.19 6.94 -38.80%
EY 30.14 3.47 5.46 6.24 5.38 10.88 14.40 63.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.84 0.99 1.18 1.21 1.24 1.03 2.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 29/02/12 25/11/11 -
Price 3.62 3.57 4.36 5.19 4.58 4.53 3.56 -
P/RPS 1.59 1.46 1.75 1.98 6.70 5.35 0.99 37.10%
P/EPS 3.30 20.98 16.20 17.71 20.37 9.87 7.36 -41.39%
EY 30.31 4.77 6.17 5.65 4.91 10.13 13.60 70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.34 0.87 1.30 1.32 1.33 1.09 -1.22%

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