[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.56%
YoY- 153.6%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Revenue 5,486,833 4,056,181 2,594,818 1,233,814 5,806,205 5,801,909 4,245,513 22.73%
PBT 784,049 560,062 294,195 150,091 521,865 532,779 372,139 81.33%
Tax -238,653 4,542 -95,506 -34,666 -169,954 -172,386 -108,275 87.99%
NP 545,396 564,604 198,689 115,425 351,911 360,393 263,864 78.58%
-
NP to SH 387,438 361,212 76,554 61,895 145,837 142,085 99,015 197.31%
-
Tax Rate 30.44% -0.81% 32.46% 23.10% 32.57% 32.36% 29.10% -
Total Cost 4,941,437 3,491,577 2,396,129 1,118,389 5,454,294 5,441,516 3,981,649 18.82%
-
Net Worth 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 3,252,114 8.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Net Worth 3,601,386 3,579,634 3,338,891 3,122,855 3,267,588 3,286,487 3,252,114 8.48%
NOSH 312,349 312,359 312,337 312,285 308,845 308,880 308,842 0.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
NP Margin 9.94% 13.92% 7.66% 9.36% 6.06% 6.21% 6.22% -
ROE 10.76% 10.09% 2.29% 1.98% 4.46% 4.32% 3.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
RPS 1,756.63 1,298.56 830.77 395.09 1,879.97 1,878.37 1,374.65 21.63%
EPS 124.04 115.64 24.51 16.40 47.22 46.00 32.06 194.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.53 11.46 10.69 10.00 10.58 10.64 10.53 7.51%
Adjusted Per Share Value based on latest NOSH - 312,285
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
RPS 389.73 288.11 184.31 87.64 412.42 412.11 301.56 22.73%
EPS 27.52 25.66 5.44 4.40 10.36 10.09 7.03 197.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5581 2.5426 2.3716 2.2182 2.321 2.3344 2.31 8.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 -
Price 6.37 4.30 3.72 3.56 3.78 3.75 3.70 -
P/RPS 0.36 0.33 0.45 0.90 0.20 0.20 0.27 25.83%
P/EPS 5.14 3.72 15.18 17.96 8.01 8.15 11.54 -47.58%
EY 19.47 26.89 6.59 5.57 12.49 12.27 8.66 90.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.38 0.35 0.36 0.36 0.35 0.35 43.47%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 - 25/02/10 25/11/09 -
Price 3.46 6.07 4.22 3.66 0.00 3.56 3.73 -
P/RPS 0.20 0.47 0.51 0.93 0.00 0.19 0.27 -21.31%
P/EPS 2.79 5.25 17.22 18.47 0.00 7.74 11.63 -68.02%
EY 35.85 19.05 5.81 5.42 0.00 12.92 8.60 212.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.53 0.39 0.37 0.00 0.33 0.35 -11.58%

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