[KULIM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -20.11%
YoY- -61.88%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,582,157 1,559,306 1,072,680 1,095,158 1,082,033 1,083,364 1,104,792 27.02%
PBT 213,853 140,812 98,336 95,533 96,362 107,976 80,796 91.23%
Tax 1,719,820 2,581,054 5,307,740 212,908 257,768 365,150 186,060 339.84%
NP 1,933,673 2,721,866 5,406,076 308,441 354,130 473,126 266,856 274.00%
-
NP to SH 1,928,324 2,718,712 5,442,008 164,303 205,665 273,136 152,544 441.81%
-
Tax Rate -804.21% -1,832.98% -5,397.56% -222.86% -267.50% -338.18% -230.28% -
Total Cost -351,516 -1,162,560 -4,333,396 786,717 727,902 610,238 837,936 -
-
Net Worth 4,975,427 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 3,660,032 22.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,564 9,960 20,173 - - - - -
Div Payout % 0.34% 0.37% 0.37% - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,975,427 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 3,660,032 22.69%
NOSH 1,295,684 1,310,601 1,327,189 1,308,782 1,279,013 1,278,726 1,279,731 0.82%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 122.22% 174.56% 503.98% 28.16% 32.73% 43.67% 24.15% -
ROE 38.76% 55.47% 112.03% 4.14% 5.27% 7.05% 4.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 122.11 118.98 80.82 83.68 84.60 84.72 86.33 25.97%
EPS 148.83 207.44 410.04 12.55 16.08 21.36 11.92 437.37%
DPS 0.51 0.76 1.52 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.74 3.66 3.03 3.05 3.03 2.86 21.68%
Adjusted Per Share Value based on latest NOSH - 1,304,576
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 112.38 110.76 76.19 77.79 76.86 76.95 78.47 27.02%
EPS 136.97 193.11 386.55 11.67 14.61 19.40 10.84 441.66%
DPS 0.47 0.71 1.43 0.00 0.00 0.00 0.00 -
NAPS 3.5341 3.4817 3.4503 2.8168 2.7709 2.7521 2.5998 22.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.05 2.50 2.74 3.00 3.25 3.43 3.36 -
P/RPS 2.50 2.10 3.39 3.59 3.84 4.05 3.89 -25.50%
P/EPS 2.05 1.21 0.67 23.90 20.21 16.06 28.19 -82.54%
EY 48.80 82.98 149.65 4.18 4.95 6.23 3.55 472.93%
DY 0.17 0.30 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.75 0.99 1.07 1.13 1.17 -23.01%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 -
Price 3.90 2.70 2.55 3.28 3.42 3.30 3.58 -
P/RPS 3.19 2.27 3.16 3.92 4.04 3.90 4.15 -16.07%
P/EPS 2.62 1.30 0.62 26.13 21.27 15.45 30.03 -80.29%
EY 38.16 76.83 160.80 3.83 4.70 6.47 3.33 407.53%
DY 0.13 0.28 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.72 0.70 1.08 1.12 1.09 1.25 -12.66%

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