[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.95%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,507,109 714,818 3,035,893 2,321,864 1,602,567 208,894 1,042,171 27.90%
PBT 66,078 32,622 336,326 359,703 277,500 15,567 214,753 -54.45%
Tax 389,821 331,285 99,418 85,496 45,533 128,009 793,113 -37.74%
NP 455,899 363,907 435,744 445,199 323,033 143,576 1,007,866 -41.10%
-
NP to SH 411,262 345,149 211,211 250,600 179,065 68,705 565,013 -19.09%
-
Tax Rate -589.94% -1,015.53% -29.56% -23.77% -16.41% -822.31% -369.31% -
Total Cost 1,051,210 350,911 2,600,149 1,876,665 1,279,534 65,318 34,305 881.28%
-
Net Worth 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 -6.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 -6.86%
NOSH 1,262,314 1,258,306 1,241,484 1,241,122 1,221,921 1,222,508 1,230,797 1.70%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.25% 50.91% 14.35% 19.17% 20.16% 68.73% 96.71% -
ROE 10.93% 8.09% 6.40% 4.04% 3.66% 1.62% 13.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 119.39 56.81 244.54 187.08 131.15 17.09 84.67 25.77%
EPS 32.58 27.43 16.84 20.19 24.77 5.62 45.90 -20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 3.39 2.66 5.00 4.00 3.46 3.40 -8.42%
Adjusted Per Share Value based on latest NOSH - 1,240,440
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 107.05 50.77 215.64 164.92 113.83 14.84 74.03 27.90%
EPS 29.21 24.52 15.00 17.80 12.72 4.88 40.13 -19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.672 3.0299 2.3457 4.4079 3.4718 3.0045 2.9724 -6.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.45 3.64 4.90 4.93 4.70 4.18 4.22 -
P/RPS 2.89 6.41 2.00 2.64 3.58 24.46 4.98 -30.44%
P/EPS 10.59 13.27 28.80 24.42 32.07 74.38 9.19 9.92%
EY 9.44 7.54 3.47 4.10 3.12 1.34 10.88 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.07 1.84 0.99 1.18 1.21 1.24 -4.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 29/02/12 -
Price 3.30 3.62 3.57 4.36 5.19 4.58 4.53 -
P/RPS 2.76 6.37 1.46 2.33 3.96 26.80 5.35 -35.70%
P/EPS 10.13 13.20 20.98 21.59 35.42 81.49 9.87 1.75%
EY 9.87 7.58 4.77 4.63 2.82 1.23 10.13 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.34 0.87 1.30 1.32 1.33 -11.36%

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