[KULIM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 27.12%
YoY- 45.83%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,321,864 1,602,567 208,894 1,042,171 3,290,911 3,459,868 1,657,480 25.11%
PBT 359,703 277,500 15,567 214,753 407,087 737,843 381,215 -3.78%
Tax 85,496 45,533 128,009 793,113 385,950 -194,595 -104,401 -
NP 445,199 323,033 143,576 1,007,866 793,037 543,248 276,814 37.15%
-
NP to SH 250,600 179,065 68,705 565,013 444,463 273,389 127,099 57.04%
-
Tax Rate -23.77% -16.41% -822.31% -369.31% -94.81% 26.37% 27.39% -
Total Cost 1,876,665 1,279,534 65,318 34,305 2,497,874 2,916,620 1,380,666 22.63%
-
Net Worth 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 42.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 3,654,724 42.18%
NOSH 1,241,122 1,221,921 1,222,508 1,230,797 1,224,416 1,250,063 1,255,918 -0.78%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.17% 20.16% 68.73% 96.71% 24.10% 15.70% 16.70% -
ROE 4.04% 3.66% 1.62% 13.50% 11.13% 7.22% 3.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 187.08 131.15 17.09 84.67 268.77 276.78 131.97 26.11%
EPS 20.19 24.77 5.62 45.90 36.30 21.87 10.12 58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.00 3.46 3.40 3.26 3.03 2.91 43.31%
Adjusted Per Share Value based on latest NOSH - 1,230,552
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 164.92 113.83 14.84 74.03 233.76 245.76 117.73 25.11%
EPS 17.80 12.72 4.88 40.13 31.57 19.42 9.03 57.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4079 3.4718 3.0045 2.9724 2.8353 2.6904 2.596 42.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.93 4.70 4.18 4.22 3.36 3.55 3.33 -
P/RPS 2.64 3.58 24.46 4.98 1.25 1.28 2.52 3.14%
P/EPS 24.42 32.07 74.38 9.19 9.26 16.23 32.91 -17.99%
EY 4.10 3.12 1.34 10.88 10.80 6.16 3.04 22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.18 1.21 1.24 1.03 1.17 1.14 -8.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 -
Price 4.36 5.19 4.58 4.53 3.56 3.68 3.30 -
P/RPS 2.33 3.96 26.80 5.35 1.32 1.33 2.50 -4.57%
P/EPS 21.59 35.42 81.49 9.87 9.81 16.83 32.61 -23.98%
EY 4.63 2.82 1.23 10.13 10.20 5.94 3.07 31.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.30 1.32 1.33 1.09 1.21 1.13 -15.95%

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