[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 371.84%
YoY- 264.81%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,459,868 1,657,480 5,486,833 4,056,181 2,594,818 1,233,814 5,806,205 -29.25%
PBT 737,843 381,215 784,049 560,062 294,195 150,091 521,865 26.05%
Tax -194,595 -104,401 -238,653 4,542 -95,506 -34,666 -169,954 9.47%
NP 543,248 276,814 545,396 564,604 198,689 115,425 351,911 33.67%
-
NP to SH 273,389 127,099 387,438 361,212 76,554 61,895 145,837 52.20%
-
Tax Rate 26.37% 27.39% 30.44% -0.81% 32.46% 23.10% 32.57% -
Total Cost 2,916,620 1,380,666 4,941,437 3,491,577 2,396,129 1,118,389 5,454,294 -34.19%
-
Net Worth 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 10.37%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 10.37%
NOSH 1,250,063 1,255,918 312,349 312,359 312,337 312,285 308,845 154.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.70% 16.70% 9.94% 13.92% 7.66% 9.36% 6.06% -
ROE 7.22% 3.48% 10.76% 10.09% 2.29% 1.98% 4.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 276.78 131.97 1,756.63 1,298.56 830.77 395.09 1,879.97 -72.21%
EPS 21.87 10.12 124.04 115.64 24.51 16.40 47.22 -40.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.91 11.53 11.46 10.69 10.00 10.58 -56.65%
Adjusted Per Share Value based on latest NOSH - 312,364
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 245.76 117.73 389.73 288.11 184.31 87.64 412.42 -29.25%
EPS 19.42 9.03 27.52 25.66 5.44 4.40 10.36 52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6904 2.596 2.5581 2.5426 2.3716 2.2182 2.321 10.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.55 3.33 6.37 4.30 3.72 3.56 3.78 -
P/RPS 1.28 2.52 0.36 0.33 0.45 0.90 0.20 245.88%
P/EPS 16.23 32.91 5.14 3.72 15.18 17.96 8.01 60.33%
EY 6.16 3.04 19.47 26.89 6.59 5.57 12.49 -37.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 0.55 0.38 0.35 0.36 0.36 119.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 - -
Price 3.68 3.30 3.46 6.07 4.22 3.66 0.00 -
P/RPS 1.33 2.50 0.20 0.47 0.51 0.93 0.00 -
P/EPS 16.83 32.61 2.79 5.25 17.22 18.47 0.00 -
EY 5.94 3.07 35.85 19.05 5.81 5.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 0.30 0.53 0.39 0.37 0.00 -

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