[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.2%
YoY- 105.35%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,042,171 3,290,911 3,459,868 1,657,480 5,486,833 4,056,181 2,594,818 -45.47%
PBT 214,753 407,087 737,843 381,215 784,049 560,062 294,195 -18.88%
Tax 793,113 385,950 -194,595 -104,401 -238,653 4,542 -95,506 -
NP 1,007,866 793,037 543,248 276,814 545,396 564,604 198,689 194.35%
-
NP to SH 565,013 444,463 273,389 127,099 387,438 361,212 76,554 277.69%
-
Tax Rate -369.31% -94.81% 26.37% 27.39% 30.44% -0.81% 32.46% -
Total Cost 34,305 2,497,874 2,916,620 1,380,666 4,941,437 3,491,577 2,396,129 -94.05%
-
Net Worth 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 16.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,184,712 3,991,596 3,787,693 3,654,724 3,601,386 3,579,634 3,338,891 16.19%
NOSH 1,230,797 1,224,416 1,250,063 1,255,918 312,349 312,359 312,337 148.86%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 96.71% 24.10% 15.70% 16.70% 9.94% 13.92% 7.66% -
ROE 13.50% 11.13% 7.22% 3.48% 10.76% 10.09% 2.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 84.67 268.77 276.78 131.97 1,756.63 1,298.56 830.77 -78.09%
EPS 45.90 36.30 21.87 10.12 124.04 115.64 24.51 51.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.26 3.03 2.91 11.53 11.46 10.69 -53.30%
Adjusted Per Share Value based on latest NOSH - 1,255,918
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.03 233.76 245.76 117.73 389.73 288.11 184.31 -45.47%
EPS 40.13 31.57 19.42 9.03 27.52 25.66 5.44 277.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9724 2.8353 2.6904 2.596 2.5581 2.5426 2.3716 16.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.22 3.36 3.55 3.33 6.37 4.30 3.72 -
P/RPS 4.98 1.25 1.28 2.52 0.36 0.33 0.45 394.43%
P/EPS 9.19 9.26 16.23 32.91 5.14 3.72 15.18 -28.37%
EY 10.88 10.80 6.16 3.04 19.47 26.89 6.59 39.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.03 1.17 1.14 0.55 0.38 0.35 131.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 -
Price 4.53 3.56 3.68 3.30 3.46 6.07 4.22 -
P/RPS 5.35 1.32 1.33 2.50 0.20 0.47 0.51 377.15%
P/EPS 9.87 9.81 16.83 32.61 2.79 5.25 17.22 -30.92%
EY 10.13 10.20 5.94 3.07 35.85 19.05 5.81 44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.09 1.21 1.13 0.30 0.53 0.39 126.05%

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