[KULIM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.38%
YoY- 23.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,205,134 835,576 1,042,171 4,387,881 6,919,736 6,629,920 5,486,833 -30.14%
PBT 555,000 62,268 214,753 542,782 1,475,686 1,524,860 784,049 -20.59%
Tax 91,066 512,036 793,113 514,600 -389,190 -417,604 -238,653 -
NP 646,066 574,304 1,007,866 1,057,382 1,086,496 1,107,256 545,396 11.96%
-
NP to SH 358,130 274,820 565,013 592,617 546,778 508,396 387,438 -5.11%
-
Tax Rate -16.41% -822.31% -369.31% -94.81% 26.37% 27.39% 30.44% -
Total Cost 2,559,068 261,272 34,305 3,330,498 5,833,240 5,522,664 4,941,437 -35.53%
-
Net Worth 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 22.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 22.60%
NOSH 1,221,921 1,222,508 1,230,797 1,224,416 1,250,063 1,255,918 312,349 148.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.16% 68.73% 96.71% 24.10% 15.70% 16.70% 9.94% -
ROE 7.33% 6.50% 13.50% 14.85% 14.44% 13.91% 10.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 262.30 68.35 84.67 358.37 553.55 527.89 1,756.63 -71.88%
EPS 49.54 22.48 45.90 48.40 43.74 40.48 124.04 -45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.46 3.40 3.26 3.03 2.91 11.53 -50.65%
Adjusted Per Share Value based on latest NOSH - 1,224,574
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 227.66 59.35 74.03 311.67 491.51 470.93 389.73 -30.14%
EPS 25.44 19.52 40.13 42.09 38.84 36.11 27.52 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4718 3.0045 2.9724 2.8353 2.6904 2.596 2.5581 22.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.70 4.18 4.22 3.36 3.55 3.33 6.37 -
P/RPS 1.79 6.12 4.98 0.94 0.64 0.63 0.36 191.60%
P/EPS 16.04 18.59 9.19 6.94 8.12 8.23 5.14 113.69%
EY 6.24 5.38 10.88 14.40 12.32 12.16 19.47 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.24 1.03 1.17 1.14 0.55 66.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 -
Price 5.19 4.58 4.53 3.56 3.68 3.30 3.46 -
P/RPS 1.98 6.70 5.35 0.99 0.66 0.63 0.20 361.70%
P/EPS 17.71 20.37 9.87 7.36 8.41 8.15 2.79 243.21%
EY 5.65 4.91 10.13 13.60 11.89 12.27 35.85 -70.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.32 1.33 1.09 1.21 1.13 0.30 166.03%

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