[KULIM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 69.76%
YoY- 153.6%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Revenue 5,486,833 5,408,241 5,189,636 4,935,256 5,806,205 5,801,909 5,660,684 -2.46%
PBT 784,049 746,749 588,390 600,364 521,865 532,779 496,185 44.11%
Tax -238,653 6,056 -191,012 -138,664 -169,954 -172,386 -144,366 49.40%
NP 545,396 752,805 397,378 461,700 351,911 360,393 351,818 41.92%
-
NP to SH 387,438 481,616 153,108 247,580 145,837 142,085 132,020 136.28%
-
Tax Rate 30.44% -0.81% 32.46% 23.10% 32.57% 32.36% 29.10% -
Total Cost 4,941,437 4,655,436 4,792,258 4,473,556 5,454,294 5,441,516 5,308,865 -5.56%
-
Net Worth 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 3,252,114 8.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Net Worth 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 3,252,114 8.48%
NOSH 312,349 312,359 312,337 312,285 308,845 308,880 308,842 0.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
NP Margin 9.94% 13.92% 7.66% 9.36% 6.06% 6.21% 6.22% -
ROE 10.76% 13.45% 4.59% 7.93% 4.46% 4.32% 4.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
RPS 1,756.63 1,731.42 1,661.55 1,580.37 1,879.97 1,878.37 1,832.87 -3.33%
EPS 124.04 154.19 49.02 65.60 47.22 46.00 42.75 134.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.53 11.46 10.69 10.00 10.58 10.64 10.53 7.51%
Adjusted Per Share Value based on latest NOSH - 312,285
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
RPS 389.73 384.15 368.62 350.56 412.42 412.11 402.08 -2.46%
EPS 27.52 34.21 10.88 17.59 10.36 10.09 9.38 136.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5581 2.5426 2.3716 2.2182 2.321 2.3344 2.31 8.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 -
Price 6.37 4.30 3.72 3.56 3.78 3.75 3.70 -
P/RPS 0.36 0.25 0.22 0.23 0.20 0.20 0.20 59.91%
P/EPS 5.14 2.79 7.59 4.49 8.01 8.15 8.66 -34.07%
EY 19.47 35.86 13.18 22.27 12.49 12.27 11.55 51.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.38 0.35 0.36 0.36 0.35 0.35 43.47%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 - 25/02/10 25/11/09 -
Price 3.46 6.07 4.22 3.66 0.00 3.56 3.73 -
P/RPS 0.20 0.35 0.25 0.23 0.00 0.19 0.20 0.00%
P/EPS 2.79 3.94 8.61 4.62 0.00 7.74 8.73 -59.79%
EY 35.85 25.40 11.62 21.66 0.00 12.92 11.46 148.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.53 0.39 0.37 0.00 0.33 0.35 -11.58%

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