[KULIM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.66%
YoY- 45.83%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,095,818 3,205,134 835,576 1,042,171 4,387,881 6,919,736 6,629,920 -39.72%
PBT 479,604 555,000 62,268 214,753 542,782 1,475,686 1,524,860 -53.65%
Tax 113,994 91,066 512,036 793,113 514,600 -389,190 -417,604 -
NP 593,598 646,066 574,304 1,007,866 1,057,382 1,086,496 1,107,256 -33.93%
-
NP to SH 334,133 358,130 274,820 565,013 592,617 546,778 508,396 -24.34%
-
Tax Rate -23.77% -16.41% -822.31% -369.31% -94.81% 26.37% 27.39% -
Total Cost 2,502,220 2,559,068 261,272 34,305 3,330,498 5,833,240 5,522,664 -40.92%
-
Net Worth 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 42.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 42.18%
NOSH 1,241,122 1,221,921 1,222,508 1,230,797 1,224,416 1,250,063 1,255,918 -0.78%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.17% 20.16% 68.73% 96.71% 24.10% 15.70% 16.70% -
ROE 5.38% 7.33% 6.50% 13.50% 14.85% 14.44% 13.91% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 249.44 262.30 68.35 84.67 358.37 553.55 527.89 -39.25%
EPS 26.92 49.54 22.48 45.90 48.40 43.74 40.48 -23.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.00 3.46 3.40 3.26 3.03 2.91 43.31%
Adjusted Per Share Value based on latest NOSH - 1,230,552
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 219.90 227.66 59.35 74.03 311.67 491.51 470.93 -39.72%
EPS 23.73 25.44 19.52 40.13 42.09 38.84 36.11 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4079 3.4718 3.0045 2.9724 2.8353 2.6904 2.596 42.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.93 4.70 4.18 4.22 3.36 3.55 3.33 -
P/RPS 1.98 1.79 6.12 4.98 0.94 0.64 0.63 114.11%
P/EPS 18.31 16.04 18.59 9.19 6.94 8.12 8.23 70.17%
EY 5.46 6.24 5.38 10.88 14.40 12.32 12.16 -41.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.18 1.21 1.24 1.03 1.17 1.14 -8.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 -
Price 4.36 5.19 4.58 4.53 3.56 3.68 3.30 -
P/RPS 1.75 1.98 6.70 5.35 0.99 0.66 0.63 97.23%
P/EPS 16.20 17.71 20.37 9.87 7.36 8.41 8.15 57.89%
EY 6.17 5.65 4.91 10.13 13.60 11.89 12.27 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.30 1.32 1.33 1.09 1.21 1.13 -15.95%

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