[KULIM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.26%
YoY- 165.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,290,911 3,459,868 1,657,480 5,486,833 4,056,181 2,594,818 1,233,814 92.21%
PBT 407,087 737,843 381,215 784,049 560,062 294,195 150,091 94.36%
Tax 385,950 -194,595 -104,401 -238,653 4,542 -95,506 -34,666 -
NP 793,037 543,248 276,814 545,396 564,604 198,689 115,425 260.98%
-
NP to SH 444,463 273,389 127,099 387,438 361,212 76,554 61,895 271.76%
-
Tax Rate -94.81% 26.37% 27.39% 30.44% -0.81% 32.46% 23.10% -
Total Cost 2,497,874 2,916,620 1,380,666 4,941,437 3,491,577 2,396,129 1,118,389 70.78%
-
Net Worth 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 17.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 3,122,855 17.76%
NOSH 1,224,416 1,250,063 1,255,918 312,349 312,359 312,337 312,285 148.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.10% 15.70% 16.70% 9.94% 13.92% 7.66% 9.36% -
ROE 11.13% 7.22% 3.48% 10.76% 10.09% 2.29% 1.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 268.77 276.78 131.97 1,756.63 1,298.56 830.77 395.09 -22.63%
EPS 36.30 21.87 10.12 124.04 115.64 24.51 16.40 69.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.03 2.91 11.53 11.46 10.69 10.00 -52.60%
Adjusted Per Share Value based on latest NOSH - 312,476
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 233.76 245.76 117.73 389.73 288.11 184.31 87.64 92.21%
EPS 31.57 19.42 9.03 27.52 25.66 5.44 4.40 271.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8353 2.6904 2.596 2.5581 2.5426 2.3716 2.2182 17.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.36 3.55 3.33 6.37 4.30 3.72 3.56 -
P/RPS 1.25 1.28 2.52 0.36 0.33 0.45 0.90 24.45%
P/EPS 9.26 16.23 32.91 5.14 3.72 15.18 17.96 -35.67%
EY 10.80 6.16 3.04 19.47 26.89 6.59 5.57 55.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 1.14 0.55 0.38 0.35 0.36 101.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 3.56 3.68 3.30 3.46 6.07 4.22 3.66 -
P/RPS 1.32 1.33 2.50 0.20 0.47 0.51 0.93 26.27%
P/EPS 9.81 16.83 32.61 2.79 5.25 17.22 18.47 -34.39%
EY 10.20 5.94 3.07 35.85 19.05 5.81 5.42 52.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.13 0.30 0.53 0.39 0.37 105.36%

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