[KULIM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -26.3%
YoY- 104.09%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,082,033 1,083,364 1,104,792 1,013,158 1,014,914 3,014,218 2,859,272 -47.65%
PBT 96,362 107,976 80,796 106,928 84,268 132,156 130,488 -18.28%
Tax 257,768 365,150 186,060 358,894 562,006 779,642 1,325,140 -66.39%
NP 354,130 473,126 266,856 465,822 646,274 911,798 1,455,628 -60.99%
-
NP to SH 205,665 273,136 152,544 431,068 584,905 822,524 1,380,596 -71.86%
-
Tax Rate -267.50% -338.18% -230.28% -335.64% -666.93% -589.94% -1,015.53% -
Total Cost 727,902 610,238 837,936 547,336 368,640 2,102,420 1,403,644 -35.42%
-
Net Worth 3,900,990 3,874,541 3,660,032 3,724,105 2,525,473 3,761,696 4,265,659 -5.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,900,990 3,874,541 3,660,032 3,724,105 2,525,473 3,761,696 4,265,659 -5.77%
NOSH 1,279,013 1,278,726 1,279,731 1,275,378 1,262,736 1,262,314 1,258,306 1.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 32.73% 43.67% 24.15% 45.98% 63.68% 30.25% 50.91% -
ROE 5.27% 7.05% 4.17% 11.58% 23.16% 21.87% 32.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.60 84.72 86.33 79.44 80.37 238.79 227.23 -48.21%
EPS 16.08 21.36 11.92 33.80 46.32 65.16 109.72 -72.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 3.03 2.86 2.92 2.00 2.98 3.39 -6.79%
Adjusted Per Share Value based on latest NOSH - 555,573
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.86 76.95 78.47 71.97 72.09 214.10 203.10 -47.64%
EPS 14.61 19.40 10.84 30.62 41.55 58.42 98.06 -71.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7709 2.7521 2.5998 2.6453 1.7939 2.672 3.0299 -5.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.25 3.43 3.36 3.44 3.28 3.45 3.64 -
P/RPS 3.84 4.05 3.89 4.33 4.08 1.44 1.60 79.16%
P/EPS 20.21 16.06 28.19 10.18 7.08 5.29 3.32 233.02%
EY 4.95 6.23 3.55 9.83 14.12 18.89 30.14 -69.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.17 1.18 1.64 1.16 1.07 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 26/05/14 28/02/14 28/11/13 28/08/13 22/05/13 -
Price 3.42 3.30 3.58 3.48 3.70 3.30 3.62 -
P/RPS 4.04 3.90 4.15 4.38 4.60 1.38 1.59 86.09%
P/EPS 21.27 15.45 30.03 10.30 7.99 5.06 3.30 245.94%
EY 4.70 6.47 3.33 9.71 12.52 19.75 30.31 -71.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.25 1.19 1.85 1.11 1.07 3.08%

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