[KULIM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -35.18%
YoY- -58.19%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 792,291 714,818 714,029 719,297 856,296 208,894 251,251 115.18%
PBT 33,456 32,622 -23,377 82,202 155,359 15,567 8,218 155.17%
Tax 58,536 331,285 13,923 39,963 24,098 128,009 206,612 -56.89%
NP 91,992 363,907 -9,454 122,165 179,457 143,576 214,830 -43.21%
-
NP to SH 66,113 345,149 -39,390 71,534 110,360 68,705 120,551 -33.02%
-
Tax Rate -174.96% -1,015.53% - -48.62% -15.51% -822.31% -2,514.14% -
Total Cost 700,299 350,911 723,483 597,132 676,839 65,318 36,421 619.01%
-
Net Worth 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 4,229,880 3,691,656 1.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 4,229,880 3,691,656 1.22%
NOSH 1,261,698 1,258,306 1,241,483 1,240,440 1,221,900 1,222,508 1,230,552 1.68%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.61% 50.91% -1.32% 16.98% 20.96% 68.73% 85.50% -
ROE 1.76% 8.09% -1.03% 1.15% 2.26% 1.62% 3.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.80 56.81 57.51 57.99 70.08 17.09 20.42 111.62%
EPS 5.24 27.43 -0.76 5.76 9.03 5.62 9.79 -34.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 3.39 3.08 5.00 4.00 3.46 3.00 -0.44%
Adjusted Per Share Value based on latest NOSH - 1,240,440
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.28 50.77 50.72 51.09 60.82 14.84 17.85 115.16%
EPS 4.70 24.52 -2.80 5.08 7.84 4.88 8.56 -32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6707 3.0299 2.7161 4.4055 3.4717 3.0045 2.6222 1.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.45 3.64 4.90 4.93 4.70 4.18 4.22 -
P/RPS 5.49 6.41 8.52 8.50 6.71 24.46 20.67 -58.71%
P/EPS 65.84 13.27 -154.44 85.49 52.04 74.38 43.08 32.71%
EY 1.52 7.54 -0.65 1.17 1.92 1.34 2.32 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.07 1.59 0.99 1.18 1.21 1.41 -12.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 29/02/12 -
Price 3.30 3.62 3.57 4.36 5.19 4.58 4.53 -
P/RPS 5.26 6.37 6.21 7.52 7.41 26.80 22.19 -61.73%
P/EPS 62.98 13.20 -112.52 75.60 57.46 81.49 46.24 22.89%
EY 1.59 7.58 -0.89 1.32 1.74 1.23 2.16 -18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.16 0.87 1.30 1.32 1.51 -18.56%

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