[KULIM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 126.59%
YoY- -70.6%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,806,205 5,801,909 4,245,513 2,804,274 1,316,445 3,989,338 3,077,813 66.01%
PBT 521,865 532,779 372,139 228,872 129,322 667,849 538,518 -2.47%
Tax -169,954 -172,386 -108,275 -76,319 -50,274 -141,296 -137,474 18.45%
NP 351,911 360,393 263,864 152,553 79,048 526,553 401,044 -9.91%
-
NP to SH 145,837 142,085 99,015 55,303 24,407 351,228 251,758 -35.34%
-
Tax Rate 32.57% 32.36% 29.10% 33.35% 38.88% 21.16% 25.53% -
Total Cost 5,454,294 5,441,516 3,981,649 2,651,721 1,237,397 3,462,785 2,676,769 76.56%
-
Net Worth 3,267,588 3,286,487 3,252,114 3,234,237 3,160,509 3,160,015 3,138,332 3.27%
Dividend
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 45,090 -
Div Payout % - - - - - - 17.91% -
Equity
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,267,588 3,286,487 3,252,114 3,234,237 3,160,509 3,160,015 3,138,332 3.27%
NOSH 308,845 308,880 308,842 308,610 302,441 300,096 300,606 2.18%
Ratio Analysis
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.06% 6.21% 6.22% 5.44% 6.00% 13.20% 13.03% -
ROE 4.46% 4.32% 3.04% 1.71% 0.77% 11.11% 8.02% -
Per Share
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,879.97 1,878.37 1,374.65 908.68 435.27 1,329.35 1,023.87 62.47%
EPS 47.22 46.00 32.06 17.92 8.07 117.04 83.75 -36.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 10.58 10.64 10.53 10.48 10.45 10.53 10.44 1.06%
Adjusted Per Share Value based on latest NOSH - 308,651
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 412.42 412.11 301.56 199.19 93.51 283.37 218.62 66.01%
EPS 10.36 10.09 7.03 3.93 1.73 24.95 17.88 -35.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 2.321 2.3344 2.31 2.2973 2.2449 2.2446 2.2292 3.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.78 3.75 3.70 3.12 2.49 2.29 2.75 -
P/RPS 0.20 0.20 0.27 0.34 0.57 0.17 0.27 -21.31%
P/EPS 8.01 8.15 11.54 17.41 30.86 1.96 3.28 104.03%
EY 12.49 12.27 8.66 5.74 3.24 51.11 30.45 -50.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.36 0.35 0.35 0.30 0.24 0.22 0.26 29.68%
Price Multiplier on Announcement Date
31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date - 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 -
Price 0.00 3.56 3.73 3.70 3.12 2.49 2.40 -
P/RPS 0.00 0.19 0.27 0.41 0.72 0.19 0.23 -
P/EPS 0.00 7.74 11.63 20.65 38.66 2.13 2.87 -
EY 0.00 12.92 8.60 4.84 2.59 47.00 34.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.00 0.33 0.35 0.35 0.30 0.24 0.23 -

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