[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.95%
YoY- -64.84%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 779,653 268,170 1,095,158 811,525 541,682 276,198 1,013,158 -16.06%
PBT 70,406 24,584 95,533 72,272 53,988 20,199 106,928 -24.37%
Tax 1,290,527 1,326,935 212,908 193,326 182,575 46,515 358,894 135.26%
NP 1,360,933 1,351,519 308,441 265,598 236,563 66,714 465,822 104.76%
-
NP to SH 1,359,356 1,360,502 164,303 154,249 136,568 38,136 431,068 115.49%
-
Tax Rate -1,832.98% -5,397.56% -222.86% -267.50% -338.18% -230.28% -335.64% -
Total Cost -581,280 -1,083,349 786,717 545,927 305,119 209,484 547,336 -
-
Net Worth 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 3,660,032 3,724,105 20.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,980 5,043 - - - - - -
Div Payout % 0.37% 0.37% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,901,650 4,857,513 3,965,610 3,900,990 3,874,541 3,660,032 3,724,105 20.16%
NOSH 1,310,601 1,327,189 1,308,782 1,279,013 1,278,726 1,279,731 1,275,378 1.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 174.56% 503.98% 28.16% 32.73% 43.67% 24.15% 45.98% -
ROE 27.73% 28.01% 4.14% 3.95% 3.52% 1.04% 11.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 59.49 20.21 83.68 63.45 42.36 21.58 79.44 -17.57%
EPS 103.72 102.51 12.55 12.06 10.68 2.98 33.80 111.60%
DPS 0.38 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.66 3.03 3.05 3.03 2.86 2.92 17.99%
Adjusted Per Share Value based on latest NOSH - 1,281,231
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.38 19.05 77.79 57.64 38.48 19.62 71.97 -16.06%
EPS 96.56 96.64 11.67 10.96 9.70 2.71 30.62 115.49%
DPS 0.35 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4817 3.4503 2.8168 2.7709 2.7521 2.5998 2.6453 20.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.50 2.74 3.00 3.25 3.43 3.36 3.44 -
P/RPS 4.20 13.56 3.59 5.12 8.10 15.57 4.33 -2.01%
P/EPS 2.41 2.67 23.90 26.95 32.12 112.75 10.18 -61.83%
EY 41.49 37.41 4.18 3.71 3.11 0.89 9.83 161.86%
DY 0.15 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.99 1.07 1.13 1.17 1.18 -31.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 2.70 2.55 3.28 3.42 3.30 3.58 3.48 -
P/RPS 4.54 12.62 3.92 5.39 7.79 16.59 4.38 2.42%
P/EPS 2.60 2.49 26.13 28.36 30.90 120.13 10.30 -60.15%
EY 38.41 40.20 3.83 3.53 3.24 0.83 9.71 150.75%
DY 0.14 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.08 1.12 1.09 1.25 1.19 -28.52%

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