[KULIM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 553.66%
YoY- 402.36%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,013,158 1,014,914 3,014,218 2,859,272 3,035,893 3,095,818 3,205,134 -53.49%
PBT 106,928 84,268 132,156 130,488 336,326 479,604 555,000 -66.54%
Tax 358,894 562,006 779,642 1,325,140 99,418 113,994 91,066 148.87%
NP 465,822 646,274 911,798 1,455,628 435,744 593,598 646,066 -19.54%
-
NP to SH 431,068 584,905 822,524 1,380,596 211,211 334,133 358,130 13.11%
-
Tax Rate -335.64% -666.93% -589.94% -1,015.53% -29.56% -23.77% -16.41% -
Total Cost 547,336 368,640 2,102,420 1,403,644 2,600,149 2,502,220 2,559,068 -64.13%
-
Net Worth 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 -16.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 -16.53%
NOSH 1,275,378 1,262,736 1,262,314 1,258,306 1,241,484 1,241,122 1,221,921 2.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 45.98% 63.68% 30.25% 50.91% 14.35% 19.17% 20.16% -
ROE 11.58% 23.16% 21.87% 32.37% 6.40% 5.38% 7.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.44 80.37 238.79 227.23 244.54 249.44 262.30 -54.80%
EPS 33.80 46.32 65.16 109.72 16.84 26.92 49.54 -22.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.00 2.98 3.39 2.66 5.00 4.00 -18.87%
Adjusted Per Share Value based on latest NOSH - 1,258,306
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.97 72.09 214.10 203.10 215.64 219.90 227.66 -53.49%
EPS 30.62 41.55 58.42 98.06 15.00 23.73 25.44 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6453 1.7939 2.672 3.0299 2.3457 4.4079 3.4718 -16.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.44 3.28 3.45 3.64 4.90 4.93 4.70 -
P/RPS 4.33 4.08 1.44 1.60 2.00 1.98 1.79 79.91%
P/EPS 10.18 7.08 5.29 3.32 28.80 18.31 16.04 -26.08%
EY 9.83 14.12 18.89 30.14 3.47 5.46 6.24 35.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.64 1.16 1.07 1.84 0.99 1.18 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 3.48 3.70 3.30 3.62 3.57 4.36 5.19 -
P/RPS 4.38 4.60 1.38 1.59 1.46 1.75 1.98 69.52%
P/EPS 10.30 7.99 5.06 3.30 20.98 16.20 17.71 -30.25%
EY 9.71 12.52 19.75 30.31 4.77 6.17 5.65 43.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.85 1.11 1.07 1.34 0.87 1.30 -5.70%

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