[KULIM] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -155.06%
YoY- -132.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 257,111 792,291 714,818 714,029 719,297 856,296 208,894 14.83%
PBT 34,946 33,456 32,622 -23,377 82,202 155,359 15,567 71.36%
Tax -19,747 58,536 331,285 13,923 39,963 24,098 128,009 -
NP 15,199 91,992 363,907 -9,454 122,165 179,457 143,576 -77.59%
-
NP to SH 13,818 66,113 345,149 -39,390 71,534 110,360 68,705 -65.63%
-
Tax Rate 56.51% -174.96% -1,015.53% - -48.62% -15.51% -822.31% -
Total Cost 241,912 700,299 350,911 723,483 597,132 676,839 65,318 139.18%
-
Net Worth 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 4,229,880 -29.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 4,229,880 -29.03%
NOSH 1,263,615 1,261,698 1,258,306 1,241,483 1,240,440 1,221,900 1,222,508 2.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.91% 11.61% 50.91% -1.32% 16.98% 20.96% 68.73% -
ROE 0.55% 1.76% 8.09% -1.03% 1.15% 2.26% 1.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.35 62.80 56.81 57.51 57.99 70.08 17.09 12.33%
EPS 1.09 5.24 27.43 -0.76 5.76 9.03 5.62 -66.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.98 3.39 3.08 5.00 4.00 3.46 -30.58%
Adjusted Per Share Value based on latest NOSH - 1,241,483
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.26 56.28 50.77 50.72 51.09 60.82 14.84 14.81%
EPS 0.98 4.70 24.52 -2.80 5.08 7.84 4.88 -65.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7951 2.6707 3.0299 2.7161 4.4055 3.4717 3.0045 -29.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.28 3.45 3.64 4.90 4.93 4.70 4.18 -
P/RPS 16.12 5.49 6.41 8.52 8.50 6.71 24.46 -24.25%
P/EPS 299.95 65.84 13.27 -154.44 85.49 52.04 74.38 153.13%
EY 0.33 1.52 7.54 -0.65 1.17 1.92 1.34 -60.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.16 1.07 1.59 0.99 1.18 1.21 22.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 3.70 3.30 3.62 3.57 4.36 5.19 4.58 -
P/RPS 18.18 5.26 6.37 6.21 7.52 7.41 26.80 -22.77%
P/EPS 338.35 62.98 13.20 -112.52 75.60 57.46 81.49 158.10%
EY 0.30 1.59 7.58 -0.89 1.32 1.74 1.23 -60.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.11 1.07 1.16 0.87 1.30 1.32 25.21%

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