[KULIM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -90.78%
YoY- -43.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,123,410 1,802,388 1,657,480 1,430,651 1,461,363 1,361,004 1,233,814 -6.05%
PBT 156,178 356,628 381,215 223,986 265,868 144,103 150,091 2.68%
Tax 93,609 -90,194 -104,401 -91,584 100,048 -60,840 -34,666 -
NP 249,787 266,434 276,814 132,402 365,916 83,263 115,425 67.22%
-
NP to SH 171,073 146,290 127,099 26,248 284,658 14,658 61,895 96.82%
-
Tax Rate -59.94% 25.29% 27.39% 40.89% -37.63% 42.22% 23.10% -
Total Cost 873,623 1,535,954 1,380,666 1,298,249 1,095,447 1,277,741 1,118,389 -15.16%
-
Net Worth 3,992,111 3,788,535 3,654,724 3,602,850 3,579,700 3,341,023 3,122,855 17.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,992,111 3,788,535 3,654,724 3,602,850 3,579,700 3,341,023 3,122,855 17.77%
NOSH 1,224,574 1,250,341 1,255,918 312,476 312,364 312,537 312,285 148.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.23% 14.78% 16.70% 9.25% 25.04% 6.12% 9.36% -
ROE 4.29% 3.86% 3.48% 0.73% 7.95% 0.44% 1.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.74 144.15 131.97 457.84 467.84 435.47 395.09 -62.18%
EPS 13.97 11.70 10.12 8.40 91.13 4.69 16.40 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.03 2.91 11.53 11.46 10.69 10.00 -52.60%
Adjusted Per Share Value based on latest NOSH - 312,476
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.80 128.03 117.73 101.62 103.80 96.67 87.64 -6.05%
EPS 12.15 10.39 9.03 1.86 20.22 1.04 4.40 96.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8356 2.691 2.596 2.5591 2.5427 2.3732 2.2182 17.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.36 3.55 3.33 6.37 4.30 3.72 3.56 -
P/RPS 3.66 2.46 2.52 1.39 0.92 0.85 0.90 154.55%
P/EPS 24.05 30.34 32.91 75.83 4.72 79.32 17.96 21.46%
EY 4.16 3.30 3.04 1.32 21.19 1.26 5.57 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 1.14 0.55 0.38 0.35 0.36 101.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 3.56 3.68 3.30 3.46 6.07 4.22 3.66 -
P/RPS 3.88 2.55 2.50 0.76 1.30 0.97 0.93 158.93%
P/EPS 25.48 31.45 32.61 41.19 6.66 89.98 18.47 23.89%
EY 3.92 3.18 3.07 2.43 15.01 1.11 5.42 -19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.13 0.30 0.53 0.39 0.37 105.36%

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