[KULIM] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -76.32%
YoY- -52.56%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Revenue 1,657,480 1,430,651 1,461,363 1,361,004 1,233,814 1,560,692 1,556,396 5.16%
PBT 381,215 223,986 265,868 144,103 150,091 149,725 160,639 99.71%
Tax -104,401 -91,584 100,048 -60,840 -34,666 -61,679 -74,275 31.32%
NP 276,814 132,402 365,916 83,263 115,425 88,046 86,364 154.04%
-
NP to SH 127,099 26,248 284,658 14,658 61,895 46,822 37,918 163.31%
-
Tax Rate 27.39% 40.89% -37.63% 42.22% 23.10% 41.19% 46.24% -
Total Cost 1,380,666 1,298,249 1,095,447 1,277,741 1,118,389 1,472,646 1,470,032 -4.89%
-
Net Worth 3,654,724 3,602,850 3,579,700 3,341,023 3,122,855 3,267,656 3,285,403 8.90%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Net Worth 3,654,724 3,602,850 3,579,700 3,341,023 3,122,855 3,267,656 3,285,403 8.90%
NOSH 1,255,918 312,476 312,364 312,537 312,285 308,852 308,778 207.41%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
NP Margin 16.70% 9.25% 25.04% 6.12% 9.36% 5.64% 5.55% -
ROE 3.48% 0.73% 7.95% 0.44% 1.98% 1.43% 1.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
RPS 131.97 457.84 467.84 435.47 395.09 505.32 504.05 -65.79%
EPS 10.12 8.40 91.13 4.69 16.40 15.16 12.28 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 11.53 11.46 10.69 10.00 10.58 10.64 -64.57%
Adjusted Per Share Value based on latest NOSH - 312,537
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
RPS 117.73 101.62 103.80 96.67 87.64 110.86 110.55 5.16%
EPS 9.03 1.86 20.22 1.04 4.40 3.33 2.69 163.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.5591 2.5427 2.3732 2.2182 2.321 2.3336 8.90%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 -
Price 3.33 6.37 4.30 3.72 3.56 3.78 3.75 -
P/RPS 2.52 1.39 0.92 0.85 0.90 0.75 0.74 166.66%
P/EPS 32.91 75.83 4.72 79.32 17.96 24.93 30.54 6.16%
EY 3.04 1.32 21.19 1.26 5.57 4.01 3.27 -5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.55 0.38 0.35 0.36 0.36 0.35 157.33%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 CAGR
Date 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 - 25/02/10 -
Price 3.30 3.46 6.07 4.22 3.66 0.00 3.56 -
P/RPS 2.50 0.76 1.30 0.97 0.93 0.00 0.71 173.89%
P/EPS 32.61 41.19 6.66 89.98 18.47 0.00 28.99 9.87%
EY 3.07 2.43 15.01 1.11 5.42 0.00 3.45 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.30 0.53 0.39 0.37 0.00 0.33 167.84%

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