[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 63.41%
YoY- 402.36%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,013,158 761,186 1,507,109 714,818 3,035,893 2,321,864 1,602,567 -26.27%
PBT 106,928 63,201 66,078 32,622 336,326 359,703 277,500 -46.95%
Tax 358,894 421,505 389,821 331,285 99,418 85,496 45,533 294.57%
NP 465,822 484,706 455,899 363,907 435,744 445,199 323,033 27.55%
-
NP to SH 431,068 438,679 411,262 345,149 211,211 250,600 179,065 79.33%
-
Tax Rate -335.64% -666.93% -589.94% -1,015.53% -29.56% -23.77% -16.41% -
Total Cost 547,336 276,480 1,051,210 350,911 2,600,149 1,876,665 1,279,534 -43.14%
-
Net Worth 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 -16.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,724,105 2,525,473 3,761,696 4,265,659 3,302,350 6,205,613 4,887,684 -16.53%
NOSH 1,275,378 1,262,736 1,262,314 1,258,306 1,241,484 1,241,122 1,221,921 2.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 45.98% 63.68% 30.25% 50.91% 14.35% 19.17% 20.16% -
ROE 11.58% 17.37% 10.93% 8.09% 6.40% 4.04% 3.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.44 60.28 119.39 56.81 244.54 187.08 131.15 -28.34%
EPS 33.80 34.74 32.58 27.43 16.84 20.19 24.77 22.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.00 2.98 3.39 2.66 5.00 4.00 -18.87%
Adjusted Per Share Value based on latest NOSH - 1,258,306
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.97 54.07 107.05 50.77 215.64 164.92 113.83 -26.27%
EPS 30.62 31.16 29.21 24.52 15.00 17.80 12.72 79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6453 1.7939 2.672 3.0299 2.3457 4.4079 3.4718 -16.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.44 3.28 3.45 3.64 4.90 4.93 4.70 -
P/RPS 4.33 5.44 2.89 6.41 2.00 2.64 3.58 13.48%
P/EPS 10.18 9.44 10.59 13.27 28.80 24.42 32.07 -53.36%
EY 9.83 10.59 9.44 7.54 3.47 4.10 3.12 114.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.64 1.16 1.07 1.84 0.99 1.18 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 3.48 3.70 3.30 3.62 3.57 4.36 5.19 -
P/RPS 4.38 6.14 2.76 6.37 1.46 2.33 3.96 6.93%
P/EPS 10.30 10.65 10.13 13.20 20.98 21.59 35.42 -56.00%
EY 9.71 9.39 9.87 7.58 4.77 4.63 2.82 127.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.85 1.11 1.07 1.34 0.87 1.30 -5.70%

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