[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -91.15%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,095,158 811,525 541,682 276,198 1,013,158 761,186 1,507,109 -19.12%
PBT 95,533 72,272 53,988 20,199 106,928 63,201 66,078 27.77%
Tax 212,908 193,326 182,575 46,515 358,894 421,505 389,821 -33.10%
NP 308,441 265,598 236,563 66,714 465,822 484,706 455,899 -22.87%
-
NP to SH 164,303 154,249 136,568 38,136 431,068 438,679 411,262 -45.66%
-
Tax Rate -222.86% -267.50% -338.18% -230.28% -335.64% -666.93% -589.94% -
Total Cost 786,717 545,927 305,119 209,484 547,336 276,480 1,051,210 -17.52%
-
Net Worth 3,965,610 3,900,990 3,874,541 3,660,032 3,724,105 2,525,473 3,761,696 3.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,965,610 3,900,990 3,874,541 3,660,032 3,724,105 2,525,473 3,761,696 3.57%
NOSH 1,308,782 1,279,013 1,278,726 1,279,731 1,275,378 1,262,736 1,262,314 2.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.16% 32.73% 43.67% 24.15% 45.98% 63.68% 30.25% -
ROE 4.14% 3.95% 3.52% 1.04% 11.58% 17.37% 10.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.68 63.45 42.36 21.58 79.44 60.28 119.39 -21.04%
EPS 12.55 12.06 10.68 2.98 33.80 34.74 32.58 -46.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.05 3.03 2.86 2.92 2.00 2.98 1.11%
Adjusted Per Share Value based on latest NOSH - 1,279,731
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.79 57.64 38.48 19.62 71.97 54.07 107.05 -19.12%
EPS 11.67 10.96 9.70 2.71 30.62 31.16 29.21 -45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8168 2.7709 2.7521 2.5998 2.6453 1.7939 2.672 3.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.00 3.25 3.43 3.36 3.44 3.28 3.45 -
P/RPS 3.59 5.12 8.10 15.57 4.33 5.44 2.89 15.51%
P/EPS 23.90 26.95 32.12 112.75 10.18 9.44 10.59 71.80%
EY 4.18 3.71 3.11 0.89 9.83 10.59 9.44 -41.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.13 1.17 1.18 1.64 1.16 -9.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 28/11/13 28/08/13 -
Price 3.28 3.42 3.30 3.58 3.48 3.70 3.30 -
P/RPS 3.92 5.39 7.79 16.59 4.38 6.14 2.76 26.27%
P/EPS 26.13 28.36 30.90 120.13 10.30 10.65 10.13 87.76%
EY 3.83 3.53 3.24 0.83 9.71 9.39 9.87 -46.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.09 1.25 1.19 1.85 1.11 -1.80%

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