[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 62.58%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,602,567 208,894 1,042,171 3,290,911 3,459,868 1,657,480 5,486,833 -56.01%
PBT 277,500 15,567 214,753 407,087 737,843 381,215 784,049 -49.99%
Tax 45,533 128,009 793,113 385,950 -194,595 -104,401 -238,653 -
NP 323,033 143,576 1,007,866 793,037 543,248 276,814 545,396 -29.49%
-
NP to SH 179,065 68,705 565,013 444,463 273,389 127,099 387,438 -40.25%
-
Tax Rate -16.41% -822.31% -369.31% -94.81% 26.37% 27.39% 30.44% -
Total Cost 1,279,534 65,318 34,305 2,497,874 2,916,620 1,380,666 4,941,437 -59.40%
-
Net Worth 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 22.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 22.60%
NOSH 1,221,921 1,222,508 1,230,797 1,224,416 1,250,063 1,255,918 312,349 148.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.16% 68.73% 96.71% 24.10% 15.70% 16.70% 9.94% -
ROE 3.66% 1.62% 13.50% 11.13% 7.22% 3.48% 10.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 131.15 17.09 84.67 268.77 276.78 131.97 1,756.63 -82.29%
EPS 24.77 5.62 45.90 36.30 21.87 10.12 124.04 -65.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.46 3.40 3.26 3.03 2.91 11.53 -50.65%
Adjusted Per Share Value based on latest NOSH - 1,224,574
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 113.83 14.84 74.03 233.76 245.76 117.73 389.73 -56.01%
EPS 12.72 4.88 40.13 31.57 19.42 9.03 27.52 -40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4718 3.0045 2.9724 2.8353 2.6904 2.596 2.5581 22.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.70 4.18 4.22 3.36 3.55 3.33 6.37 -
P/RPS 3.58 24.46 4.98 1.25 1.28 2.52 0.36 363.08%
P/EPS 32.07 74.38 9.19 9.26 16.23 32.91 5.14 239.29%
EY 3.12 1.34 10.88 10.80 6.16 3.04 19.47 -70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.24 1.03 1.17 1.14 0.55 66.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 -
Price 5.19 4.58 4.53 3.56 3.68 3.30 3.46 -
P/RPS 3.96 26.80 5.35 1.32 1.33 2.50 0.20 633.21%
P/EPS 35.42 81.49 9.87 9.81 16.83 32.61 2.79 445.04%
EY 2.82 1.23 10.13 10.20 5.94 3.07 35.85 -81.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.32 1.33 1.09 1.21 1.13 0.30 166.03%

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