[KULIM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.72%
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 761,186 1,507,109 714,818 3,035,893 2,321,864 1,602,567 208,894 136.61%
PBT 63,201 66,078 32,622 336,326 359,703 277,500 15,567 154.27%
Tax 421,505 389,821 331,285 99,418 85,496 45,533 128,009 121.17%
NP 484,706 455,899 363,907 435,744 445,199 323,033 143,576 124.87%
-
NP to SH 438,679 411,262 345,149 211,211 250,600 179,065 68,705 243.78%
-
Tax Rate -666.93% -589.94% -1,015.53% -29.56% -23.77% -16.41% -822.31% -
Total Cost 276,480 1,051,210 350,911 2,600,149 1,876,665 1,279,534 65,318 161.44%
-
Net Worth 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 -29.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 4,229,880 -29.07%
NOSH 1,262,736 1,262,314 1,258,306 1,241,484 1,241,122 1,221,921 1,222,508 2.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 63.68% 30.25% 50.91% 14.35% 19.17% 20.16% 68.73% -
ROE 17.37% 10.93% 8.09% 6.40% 4.04% 3.66% 1.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.28 119.39 56.81 244.54 187.08 131.15 17.09 131.53%
EPS 34.74 32.58 27.43 16.84 20.19 24.77 5.62 236.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.98 3.39 2.66 5.00 4.00 3.46 -30.58%
Adjusted Per Share Value based on latest NOSH - 1,241,483
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.07 107.05 50.77 215.64 164.92 113.83 14.84 136.59%
EPS 31.16 29.21 24.52 15.00 17.80 12.72 4.88 243.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7939 2.672 3.0299 2.3457 4.4079 3.4718 3.0045 -29.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.28 3.45 3.64 4.90 4.93 4.70 4.18 -
P/RPS 5.44 2.89 6.41 2.00 2.64 3.58 24.46 -63.25%
P/EPS 9.44 10.59 13.27 28.80 24.42 32.07 74.38 -74.71%
EY 10.59 9.44 7.54 3.47 4.10 3.12 1.34 296.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.16 1.07 1.84 0.99 1.18 1.21 22.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 3.70 3.30 3.62 3.57 4.36 5.19 4.58 -
P/RPS 6.14 2.76 6.37 1.46 2.33 3.96 26.80 -62.52%
P/EPS 10.65 10.13 13.20 20.98 21.59 35.42 81.49 -74.21%
EY 9.39 9.87 7.58 4.77 4.63 2.82 1.23 287.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.11 1.07 1.34 0.87 1.30 1.32 25.21%

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