[KULIM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -24.7%
YoY- -64.84%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,559,306 1,072,680 1,095,158 1,082,033 1,083,364 1,104,792 1,013,158 33.40%
PBT 140,812 98,336 95,533 96,362 107,976 80,796 106,928 20.20%
Tax 2,581,054 5,307,740 212,908 257,768 365,150 186,060 358,894 273.92%
NP 2,721,866 5,406,076 308,441 354,130 473,126 266,856 465,822 225.46%
-
NP to SH 2,718,712 5,442,008 164,303 205,665 273,136 152,544 431,068 242.51%
-
Tax Rate -1,832.98% -5,397.56% -222.86% -267.50% -338.18% -230.28% -335.64% -
Total Cost -1,162,560 -4,333,396 786,717 727,902 610,238 837,936 547,336 -
-
Net Worth 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 3,660,032 3,724,105 20.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,960 20,173 - - - - - -
Div Payout % 0.37% 0.37% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 3,660,032 3,724,105 20.16%
NOSH 1,310,601 1,327,189 1,308,782 1,279,013 1,278,726 1,279,731 1,275,378 1.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 174.56% 503.98% 28.16% 32.73% 43.67% 24.15% 45.98% -
ROE 55.47% 112.03% 4.14% 5.27% 7.05% 4.17% 11.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 118.98 80.82 83.68 84.60 84.72 86.33 79.44 31.00%
EPS 207.44 410.04 12.55 16.08 21.36 11.92 33.80 236.32%
DPS 0.76 1.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.66 3.03 3.05 3.03 2.86 2.92 17.99%
Adjusted Per Share Value based on latest NOSH - 1,281,231
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 110.76 76.19 77.79 76.86 76.95 78.47 71.97 33.40%
EPS 193.11 386.55 11.67 14.61 19.40 10.84 30.62 242.50%
DPS 0.71 1.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4817 3.4503 2.8168 2.7709 2.7521 2.5998 2.6453 20.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.50 2.74 3.00 3.25 3.43 3.36 3.44 -
P/RPS 2.10 3.39 3.59 3.84 4.05 3.89 4.33 -38.35%
P/EPS 1.21 0.67 23.90 20.21 16.06 28.19 10.18 -75.91%
EY 82.98 149.65 4.18 4.95 6.23 3.55 9.83 316.20%
DY 0.30 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.99 1.07 1.13 1.17 1.18 -31.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 2.70 2.55 3.28 3.42 3.30 3.58 3.48 -
P/RPS 2.27 3.16 3.92 4.04 3.90 4.15 4.38 -35.55%
P/EPS 1.30 0.62 26.13 21.27 15.45 30.03 10.30 -74.93%
EY 76.83 160.80 3.83 4.70 6.47 3.33 9.71 298.58%
DY 0.28 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.08 1.12 1.09 1.25 1.19 -28.52%

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