[KULIM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.64%
YoY- -58.48%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Revenue 5,408,241 5,189,636 4,935,256 5,806,205 5,801,909 5,660,684 5,608,548 -2.86%
PBT 746,749 588,390 600,364 521,865 532,779 496,185 457,744 47.82%
Tax 6,056 -191,012 -138,664 -169,954 -172,386 -144,366 -152,638 -
NP 752,805 397,378 461,700 351,911 360,393 351,818 305,106 105.71%
-
NP to SH 481,616 153,108 247,580 145,837 142,085 132,020 110,606 223.81%
-
Tax Rate -0.81% 32.46% 23.10% 32.57% 32.36% 29.10% 33.35% -
Total Cost 4,655,436 4,792,258 4,473,556 5,454,294 5,441,516 5,308,865 5,303,442 -9.88%
-
Net Worth 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 3,252,114 3,234,237 8.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 3,252,114 3,234,237 8.44%
NOSH 312,359 312,337 312,285 308,845 308,880 308,842 308,610 0.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.92% 7.66% 9.36% 6.06% 6.21% 6.22% 5.44% -
ROE 13.45% 4.59% 7.93% 4.46% 4.32% 4.06% 3.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
RPS 1,731.42 1,661.55 1,580.37 1,879.97 1,878.37 1,832.87 1,817.36 -3.79%
EPS 154.19 49.02 65.60 47.22 46.00 42.75 35.84 220.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.46 10.69 10.00 10.58 10.64 10.53 10.48 7.40%
Adjusted Per Share Value based on latest NOSH - 308,852
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
RPS 384.15 368.62 350.56 412.42 412.11 402.08 398.38 -2.86%
EPS 34.21 10.88 17.59 10.36 10.09 9.38 7.86 223.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5426 2.3716 2.2182 2.321 2.3344 2.31 2.2973 8.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 -
Price 4.30 3.72 3.56 3.78 3.75 3.70 3.12 -
P/RPS 0.25 0.22 0.23 0.20 0.20 0.20 0.17 36.07%
P/EPS 2.79 7.59 4.49 8.01 8.15 8.66 8.71 -59.71%
EY 35.86 13.18 22.27 12.49 12.27 11.55 11.49 148.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.36 0.36 0.35 0.35 0.30 20.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Date 30/11/10 30/08/10 27/05/10 - 25/02/10 25/11/09 27/08/09 -
Price 6.07 4.22 3.66 0.00 3.56 3.73 3.70 -
P/RPS 0.35 0.25 0.23 0.00 0.19 0.20 0.20 56.35%
P/EPS 3.94 8.61 4.62 0.00 7.74 8.73 10.32 -53.65%
EY 25.40 11.62 21.66 0.00 12.92 11.46 9.69 115.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 0.37 0.00 0.33 0.35 0.35 39.29%

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