[KULIM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -80.85%
YoY- -40.09%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 276,198 251,972 257,111 792,291 714,818 714,029 719,297 -47.20%
PBT 20,199 43,727 34,946 33,456 32,622 -23,377 82,202 -60.80%
Tax 46,515 -62,611 -19,747 58,536 331,285 13,923 39,963 10.66%
NP 66,714 -18,884 15,199 91,992 363,907 -9,454 122,165 -33.21%
-
NP to SH 38,136 -7,611 13,818 66,113 345,149 -39,390 71,534 -34.27%
-
Tax Rate -230.28% 143.19% 56.51% -174.96% -1,015.53% - -48.62% -
Total Cost 209,484 270,856 241,912 700,299 350,911 723,483 597,132 -50.29%
-
Net Worth 3,660,032 1,622,275 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 -29.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,660,032 1,622,275 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 -29.66%
NOSH 1,279,731 555,573 1,263,615 1,261,698 1,258,306 1,241,483 1,240,440 2.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.15% -7.49% 5.91% 11.61% 50.91% -1.32% 16.98% -
ROE 1.04% -0.47% 0.55% 1.76% 8.09% -1.03% 1.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.58 45.35 20.35 62.80 56.81 57.51 57.99 -48.29%
EPS 2.98 -0.60 1.09 5.24 27.43 -0.76 5.76 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.92 2.00 2.98 3.39 3.08 5.00 -31.11%
Adjusted Per Share Value based on latest NOSH - 1,261,698
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.62 17.90 18.26 56.28 50.77 50.72 51.09 -47.19%
EPS 2.71 -0.54 0.98 4.70 24.52 -2.80 5.08 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5998 1.1523 1.7951 2.6707 3.0299 2.7161 4.4055 -29.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.36 3.44 3.28 3.45 3.64 4.90 4.93 -
P/RPS 15.57 7.58 16.12 5.49 6.41 8.52 8.50 49.76%
P/EPS 112.75 -251.11 299.95 65.84 13.27 -154.44 85.49 20.28%
EY 0.89 -0.40 0.33 1.52 7.54 -0.65 1.17 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.64 1.16 1.07 1.59 0.99 11.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 -
Price 3.58 3.48 3.70 3.30 3.62 3.57 4.36 -
P/RPS 16.59 7.67 18.18 5.26 6.37 6.21 7.52 69.54%
P/EPS 120.13 -254.03 338.35 62.98 13.20 -112.52 75.60 36.21%
EY 0.83 -0.39 0.30 1.59 7.58 -0.89 1.32 -26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.85 1.11 1.07 1.16 0.87 27.35%

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