[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -87.84%
YoY- -45.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,035,893 2,321,864 1,602,567 208,894 1,042,171 3,290,911 3,459,868 -8.30%
PBT 336,326 359,703 277,500 15,567 214,753 407,087 737,843 -40.63%
Tax 99,418 85,496 45,533 128,009 793,113 385,950 -194,595 -
NP 435,744 445,199 323,033 143,576 1,007,866 793,037 543,248 -13.61%
-
NP to SH 211,211 250,600 179,065 68,705 565,013 444,463 273,389 -15.73%
-
Tax Rate -29.56% -23.77% -16.41% -822.31% -369.31% -94.81% 26.37% -
Total Cost 2,600,149 1,876,665 1,279,534 65,318 34,305 2,497,874 2,916,620 -7.33%
-
Net Worth 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 -8.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,302,350 6,205,613 4,887,684 4,229,880 4,184,712 3,991,596 3,787,693 -8.69%
NOSH 1,241,484 1,241,122 1,221,921 1,222,508 1,230,797 1,224,416 1,250,063 -0.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.35% 19.17% 20.16% 68.73% 96.71% 24.10% 15.70% -
ROE 6.40% 4.04% 3.66% 1.62% 13.50% 11.13% 7.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 244.54 187.08 131.15 17.09 84.67 268.77 276.78 -7.89%
EPS 16.84 20.19 24.77 5.62 45.90 36.30 21.87 -15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 5.00 4.00 3.46 3.40 3.26 3.03 -8.27%
Adjusted Per Share Value based on latest NOSH - 1,222,508
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 215.64 164.92 113.83 14.84 74.03 233.76 245.76 -8.31%
EPS 15.00 17.80 12.72 4.88 40.13 31.57 19.42 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3457 4.4079 3.4718 3.0045 2.9724 2.8353 2.6904 -8.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.90 4.93 4.70 4.18 4.22 3.36 3.55 -
P/RPS 2.00 2.64 3.58 24.46 4.98 1.25 1.28 34.47%
P/EPS 28.80 24.42 32.07 74.38 9.19 9.26 16.23 46.31%
EY 3.47 4.10 3.12 1.34 10.88 10.80 6.16 -31.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.99 1.18 1.21 1.24 1.03 1.17 35.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 -
Price 3.57 4.36 5.19 4.58 4.53 3.56 3.68 -
P/RPS 1.46 2.33 3.96 26.80 5.35 1.32 1.33 6.38%
P/EPS 20.98 21.59 35.42 81.49 9.87 9.81 16.83 15.75%
EY 4.77 4.63 2.82 1.23 10.13 10.20 5.94 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.87 1.30 1.32 1.33 1.09 1.21 7.00%

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