[KULIM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.36%
YoY- -60.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,935,256 5,806,205 5,801,909 5,660,684 5,608,548 5,265,780 3,989,338 18.61%
PBT 600,364 521,865 532,779 496,185 457,744 517,288 667,849 -8.19%
Tax -138,664 -169,954 -172,386 -144,366 -152,638 -201,096 -141,296 -1.49%
NP 461,700 351,911 360,393 351,818 305,106 316,192 526,553 -10.00%
-
NP to SH 247,580 145,837 142,085 132,020 110,606 97,628 351,228 -24.46%
-
Tax Rate 23.10% 32.57% 32.36% 29.10% 33.35% 38.88% 21.16% -
Total Cost 4,473,556 5,454,294 5,441,516 5,308,865 5,303,442 4,949,588 3,462,785 22.80%
-
Net Worth 3,122,855 3,267,588 3,286,487 3,252,114 3,234,237 3,160,509 3,160,015 -0.94%
Dividend
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,122,855 3,267,588 3,286,487 3,252,114 3,234,237 3,160,509 3,160,015 -0.94%
NOSH 312,285 308,845 308,880 308,842 308,610 302,441 300,096 3.24%
Ratio Analysis
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.36% 6.06% 6.21% 6.22% 5.44% 6.00% 13.20% -
ROE 7.93% 4.46% 4.32% 4.06% 3.42% 3.09% 11.11% -
Per Share
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,580.37 1,879.97 1,878.37 1,832.87 1,817.36 1,741.09 1,329.35 14.88%
EPS 65.60 47.22 46.00 42.75 35.84 32.28 117.04 -37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.00 10.58 10.64 10.53 10.48 10.45 10.53 -4.05%
Adjusted Per Share Value based on latest NOSH - 308,918
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 350.56 412.42 412.11 402.08 398.38 374.03 283.37 18.61%
EPS 17.59 10.36 10.09 9.38 7.86 6.93 24.95 -24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2182 2.321 2.3344 2.31 2.2973 2.2449 2.2446 -0.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.56 3.78 3.75 3.70 3.12 2.49 2.29 -
P/RPS 0.23 0.20 0.20 0.20 0.17 0.14 0.17 27.44%
P/EPS 4.49 8.01 8.15 8.66 8.71 7.71 1.96 94.43%
EY 22.27 12.49 12.27 11.55 11.49 12.96 51.11 -48.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.35 0.35 0.30 0.24 0.22 48.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/05/10 - 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 -
Price 3.66 0.00 3.56 3.73 3.70 3.12 2.49 -
P/RPS 0.23 0.00 0.19 0.20 0.20 0.18 0.19 16.56%
P/EPS 4.62 0.00 7.74 8.73 10.32 9.67 2.13 86.10%
EY 21.66 0.00 12.92 11.46 9.69 10.35 47.00 -46.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.00 0.33 0.35 0.35 0.30 0.24 41.51%

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