[KULIM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -36.79%
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,014,914 3,014,218 2,859,272 3,035,893 3,095,818 3,205,134 835,576 13.82%
PBT 84,268 132,156 130,488 336,326 479,604 555,000 62,268 22.32%
Tax 562,006 779,642 1,325,140 99,418 113,994 91,066 512,036 6.39%
NP 646,274 911,798 1,455,628 435,744 593,598 646,066 574,304 8.18%
-
NP to SH 584,905 822,524 1,380,596 211,211 334,133 358,130 274,820 65.38%
-
Tax Rate -666.93% -589.94% -1,015.53% -29.56% -23.77% -16.41% -822.31% -
Total Cost 368,640 2,102,420 1,403,644 2,600,149 2,502,220 2,559,068 261,272 25.77%
-
Net Worth 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 -29.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 -29.07%
NOSH 1,262,736 1,262,314 1,258,306 1,241,484 1,241,122 1,221,921 1,222,508 2.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 63.68% 30.25% 50.91% 14.35% 19.17% 20.16% 68.73% -
ROE 23.16% 21.87% 32.37% 6.40% 5.38% 7.33% 6.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.37 238.79 227.23 244.54 249.44 262.30 68.35 11.39%
EPS 46.32 65.16 109.72 16.84 26.92 49.54 22.48 61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.98 3.39 2.66 5.00 4.00 3.46 -30.58%
Adjusted Per Share Value based on latest NOSH - 1,241,483
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.09 214.10 203.10 215.64 219.90 227.66 59.35 13.82%
EPS 41.55 58.42 98.06 15.00 23.73 25.44 19.52 65.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7939 2.672 3.0299 2.3457 4.4079 3.4718 3.0045 -29.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.28 3.45 3.64 4.90 4.93 4.70 4.18 -
P/RPS 4.08 1.44 1.60 2.00 1.98 1.79 6.12 -23.66%
P/EPS 7.08 5.29 3.32 28.80 18.31 16.04 18.59 -47.42%
EY 14.12 18.89 30.14 3.47 5.46 6.24 5.38 90.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.16 1.07 1.84 0.99 1.18 1.21 22.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 3.70 3.30 3.62 3.57 4.36 5.19 4.58 -
P/RPS 4.60 1.38 1.59 1.46 1.75 1.98 6.70 -22.15%
P/EPS 7.99 5.06 3.30 20.98 16.20 17.71 20.37 -46.38%
EY 12.52 19.75 30.31 4.77 6.17 5.65 4.91 86.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.11 1.07 1.34 0.87 1.30 1.32 25.21%

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