[KULIM] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -19.55%
YoY- 165.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,387,881 6,919,736 6,629,920 5,486,833 5,408,241 5,189,636 4,935,256 -7.53%
PBT 542,782 1,475,686 1,524,860 784,049 746,749 588,390 600,364 -6.49%
Tax 514,600 -389,190 -417,604 -238,653 6,056 -191,012 -138,664 -
NP 1,057,382 1,086,496 1,107,256 545,396 752,805 397,378 461,700 73.65%
-
NP to SH 592,617 546,778 508,396 387,438 481,616 153,108 247,580 78.84%
-
Tax Rate -94.81% 26.37% 27.39% 30.44% -0.81% 32.46% 23.10% -
Total Cost 3,330,498 5,833,240 5,522,664 4,941,437 4,655,436 4,792,258 4,473,556 -17.84%
-
Net Worth 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 17.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 17.76%
NOSH 1,224,416 1,250,063 1,255,918 312,349 312,359 312,337 312,285 148.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.10% 15.70% 16.70% 9.94% 13.92% 7.66% 9.36% -
ROE 14.85% 14.44% 13.91% 10.76% 13.45% 4.59% 7.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 358.37 553.55 527.89 1,756.63 1,731.42 1,661.55 1,580.37 -62.78%
EPS 48.40 43.74 40.48 124.04 154.19 49.02 65.60 -18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.03 2.91 11.53 11.46 10.69 10.00 -52.60%
Adjusted Per Share Value based on latest NOSH - 312,476
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 311.67 491.51 470.93 389.73 384.15 368.62 350.56 -7.53%
EPS 42.09 38.84 36.11 27.52 34.21 10.88 17.59 78.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8353 2.6904 2.596 2.5581 2.5426 2.3716 2.2182 17.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.36 3.55 3.33 6.37 4.30 3.72 3.56 -
P/RPS 0.94 0.64 0.63 0.36 0.25 0.22 0.23 155.40%
P/EPS 6.94 8.12 8.23 5.14 2.79 7.59 4.49 33.64%
EY 14.40 12.32 12.16 19.47 35.86 13.18 22.27 -25.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 1.14 0.55 0.38 0.35 0.36 101.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 3.56 3.68 3.30 3.46 6.07 4.22 3.66 -
P/RPS 0.99 0.66 0.63 0.20 0.35 0.25 0.23 164.37%
P/EPS 7.36 8.41 8.15 2.79 3.94 8.61 4.62 36.36%
EY 13.60 11.89 12.27 35.85 25.40 11.62 21.66 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.13 0.30 0.53 0.39 0.37 105.36%

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