[KULIM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -40.42%
YoY- 129.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,104,792 1,013,158 1,014,914 3,014,218 2,859,272 3,035,893 3,095,818 -49.71%
PBT 80,796 106,928 84,268 132,156 130,488 336,326 479,604 -69.53%
Tax 186,060 358,894 562,006 779,642 1,325,140 99,418 113,994 38.66%
NP 266,856 465,822 646,274 911,798 1,455,628 435,744 593,598 -41.34%
-
NP to SH 152,544 431,068 584,905 822,524 1,380,596 211,211 334,133 -40.73%
-
Tax Rate -230.28% -335.64% -666.93% -589.94% -1,015.53% -29.56% -23.77% -
Total Cost 837,936 547,336 368,640 2,102,420 1,403,644 2,600,149 2,502,220 -51.80%
-
Net Worth 3,660,032 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 -29.69%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,660,032 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 -29.69%
NOSH 1,279,731 1,275,378 1,262,736 1,262,314 1,258,306 1,241,484 1,241,122 2.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.15% 45.98% 63.68% 30.25% 50.91% 14.35% 19.17% -
ROE 4.17% 11.58% 23.16% 21.87% 32.37% 6.40% 5.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 86.33 79.44 80.37 238.79 227.23 244.54 249.44 -50.73%
EPS 11.92 33.80 46.32 65.16 109.72 16.84 26.92 -41.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.92 2.00 2.98 3.39 2.66 5.00 -31.11%
Adjusted Per Share Value based on latest NOSH - 1,261,698
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.47 71.97 72.09 214.10 203.10 215.64 219.90 -49.72%
EPS 10.84 30.62 41.55 58.42 98.06 15.00 23.73 -40.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5998 2.6453 1.7939 2.672 3.0299 2.3457 4.4079 -29.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.36 3.44 3.28 3.45 3.64 4.90 4.93 -
P/RPS 3.89 4.33 4.08 1.44 1.60 2.00 1.98 56.92%
P/EPS 28.19 10.18 7.08 5.29 3.32 28.80 18.31 33.36%
EY 3.55 9.83 14.12 18.89 30.14 3.47 5.46 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.64 1.16 1.07 1.84 0.99 11.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 -
Price 3.58 3.48 3.70 3.30 3.62 3.57 4.36 -
P/RPS 4.15 4.38 4.60 1.38 1.59 1.46 1.75 77.92%
P/EPS 30.03 10.30 7.99 5.06 3.30 20.98 16.20 50.95%
EY 3.33 9.71 12.52 19.75 30.31 4.77 6.17 -33.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.85 1.11 1.07 1.34 0.87 27.35%

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